2218 Regent Street #3MadisonWI53726
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 2218 Regent Street #3, Madison, WI, 53726 in Madison at $290,000. Rental yield 6.47%. The 6.47% yield and 1.20 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $80,122 by year five, and $2,671/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $85,940.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.5% | 5.5% |
| Monthly Cash Flow | $(608) | $450 |
City averages based on Madison market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,562 |
| Total Monthly Debt Service | $1,831 |
| DSCR Ratio | 0.85x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53726, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,556 (100%) |
| Owner Occupied HU | 860 (33.6%) |
| Renter Occupied HU | 1,611 (63.0%) |
| Vacant Housing Units | 85 ( 3.3%) |
| Median Home Value | $619,318 |
| Average Home Value | $657,355 |
Housing Distribution
Address Breakdown
Residential
2,374
Single Family
1,150
Multi-Family
1,224
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53726, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,556 (100%) |
| Owner Occupied HU | 860 (33.6%) |
| Renter Occupied HU | 1,611 (63.0%) |
| Vacant Housing Units | 85 ( 3.3%) |
| Median Home Value | $619,318 |
| Average Home Value | $657,355 |
Housing Distribution
Address Breakdown
Residential
2,374
Single Family
1,150
Multi-Family
1,224
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices