402 Rustic DriveMadisonWI53718
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
Rental property for sale in Madison at 402 Rustic Drive, Madison, WI, 53718 offers $2,720/mo rent that, after a $7,122/mo payment. Total monthly income is $2,720/mo. Return on cash invested measures 2.44% in year one, and rental yield stands at 2.24% at a $1,455,000 entry. Equity gained on principal adds $9,389/yr while 5% annual appreciation compounds into $401,990 by year five. Five-year ROI records 9.76% and total cumulative return in cash reaches $46,003. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,720/mo property income versus a $7,122/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
1.17 Acres lot
$N/A/sqft
No 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: Lori Schilling • Sprinkman Real Estate
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1990296
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.