5313 Brody Drive #202MadisonWI53705
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 5313 Brody Drive #202, Madison, WI, 53705 offers a 11.42% rental yield on a $157,500 purchase with $1,499/mo rent. Total monthly income registers $1,499/mo, and a $771/mo payment leaves $442/mo available for distribution. Annual cash flow reaches $5,302/yr on $52,211 to close, and return on cash invested stands at 30.06% in year one. Equity gained on principal adds $1,016/yr while 5% annual appreciation supports $43,514 over five years. Portfolio math shows five-year ROI at 157.98% and total cumulative return in cash at $82,485. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,499/mo property income against a $771/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53705, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,514 (100%) |
| Owner Occupied HU | 5,819 (43.1%) |
| Renter Occupied HU | 6,793 (50.3%) |
| Vacant Housing Units | 902 ( 6.7%) |
| Median Home Value | $492,079 |
| Average Home Value | $566,675 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
7,461
Multi-Family
5,615
Businesses
675
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices