2804 Harvard Drive, Janesville, WI, 53548 | $1,005/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1789 sft

1585 Hawks Pass, Beloit, WI, 53511

5 Bed
3 Bath
2589 sft

360 Wildfire Court, Milton, WI, 53563

3 Bed
2 Bath
1644 sft

3211 Spruce Court, Janesville, WI, 53546

3 Bed
3 Bath
2037 sft

942 Cambridge Drive, Janesville, WI, 53548

Nearby investment properties with comparable prices

4 Bed
2 Bath
2402 sft

2019 River View Drive, Janesville, WI, 53546

3 Bed
3 Bath
2476 sft

11752 Love Rd, Roscoe, IL, 61073

2 Bed
2 Bath
1432 sft

707 West Ladd Lane, Edgerton, WI, 53534

3 Bed
2 Bath
2024 sft

1280 Bowers Lake Road, Milton, WI, 53563

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 Janesville at 2804 Harvard Drive, Janesville, WI, 53548 with 5% annual appreciation on a $360,000 basis while $3,421/mo rent supports operations. Total monthly income totals $3,421/mo and a $1,762/mo payment preserves $1,005/mo for cash returns. Annual cash flow comes to $12,060/yr on $119,340 deployed, and return on cash invested reaches 30.01% in year one. Equity gained on principal adds $2,323/yr, and five-year appreciation sums $99,461 alongside rental yield of 11.4%. Five-year ROI measures 157.72% and total cumulative return in cash totals $188,217.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,421/mo property income versus a $1,762/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1976

0.26 Acres lot

$N/A/sqft

No HOA