2535 Blarney Stone Drive, Beloit, WI, 53511 | $393/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1537 sft

3914 East Milwaukee Street, Janesville, WI, 53546

3 Bed
2 Bath
1902 sft

12630 Scarsdale Ln, Loves Park, IL, 61111

5 Bed
2 Bath
2441 sft

17 East Valley ROAD, Beloit, WI, 53511

3 Bed
2 Bath
1580 sft

3046 Warwickshire Dr, Roscoe, IL, 61115

Nearby investment properties with comparable prices

5 Bed
2 Bath
2245 sft

841 East Milwaukee Street, Janesville, WI, 53545

5 Bed
5 Bath
2629 sft

1924 Prestwold Pl, Machesney Park, IL, 61115

3 Bed
3 Bath
1927 sft

7638 Chantelle Ln, Roscoe, IL, 61073

5 Bed
4 Bath
2649 sft

10679 Harrison Ct, Roscoe, IL, 61073

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Beloit at 2535 Blarney Stone Drive, Beloit, WI, 53511 earns $393/mo cash flow from $3,054/mo rent with a $1,941/mo payment. Total monthly income totals $3,054/mo, and annual cash flow totals $4,712/yr on $131,440 capital. ROI tracks 23.49% on current figures, and rental yield reads 9.24% at a $396,500 purchase. Equity gained on principal adds $2,559/yr, and 5% annual appreciation supports $109,546 over five years. Five-year ROI reaches 122.76% and total cumulative return in cash sums $161,361. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,054/mo property income instead of your personal income.

Single Family

Built in 1973

0.62 Acres lot

$N/A/sqft

No HOA