413 Cambridge DRIVE UNIT Lt158 JacksonWilliams BayWI53191
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 Williams Bay at 413 Cambridge DRIVE UNIT Lt158 Jackson, Williams Bay, WI, 53191 listed at $477,780 pairs $3,859/mo rent with a $2,338/mo payment to leave $653/mo cash flow. Total monthly income runs $3,859/mo, and annual cash flow reaches $7,836/yr on $158,384 cash to close. Return on cash invested measures 24.86% in year one, and rental yield registers 9.69% at a $477,780 basis. Equity gained on principal adds $3,083/yr, and annual property appreciation at 5% supports $132,002 by year five. Five-year ROI tracks 130.08% and total cumulative return in cash totals $206,032. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,859/mo property income relative to a $2,338/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53191, Williams Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,342 (100%) |
| Owner Occupied HU | 1,099 (46.9%) |
| Renter Occupied HU | 282 (12.0%) |
| Vacant Housing Units | 961 (41.0%) |
| Median Home Value | $414,897 |
| Average Home Value | $494,099 |
Housing Distribution
Address Breakdown
Residential
1,735
Single Family
1,460
Multi-Family
275
Businesses
140
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Fox Associates Team* • Shorewest Realtors, Inc.
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1776011
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.