2226 Water's Edge TrailMadisonWI53718
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
Investment Highlights
Investment property for sale in Madison at 2226 Water's Edge Trail, Madison, WI, 53718 earns $517/mo cash flow from $3,600/mo rent with a $2,070/mo payment. Total monthly income totals $3,600/mo, and annual cash flow totals $6,201/yr on $140,191 capital. ROI tracks 24.33% on current figures, and rental yield reads 10.22% at a $422,900 purchase. Equity gained on principal adds $2,729/yr, and 5% annual appreciation supports $116,839 over five years. Five-year ROI reaches 128% and total cumulative return in cash sums $179,441. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,600/mo property income instead of your personal income.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$2,940 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53718, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,529 (100%) |
| Owner Occupied HU | 4,747 (49.8%) |
| Renter Occupied HU | 4,317 (45.3%) |
| Vacant Housing Units | 465 ( 4.9%) |
| Median Home Value | $373,243 |
| Average Home Value | $417,311 |
Housing Distribution
Address Breakdown
Residential
9,486
Single Family
5,073
Multi-Family
4,413
Businesses
735
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Kramer • Stark Company, REALTORS
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1997708
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.