809 Harbor House Dr UNIT 4MadisonWI53719
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 809 Harbor House Dr UNIT 4, Madison, WI, 53719 offers a 9.02% rental yield on a $255,700 purchase with $1,922/mo rent. Total monthly income registers $1,922/mo, and a $1,252/mo payment leaves $192/mo available for distribution. Annual cash flow reaches $2,310/yr on $84,765 to close, and return on cash invested stands at 22.63% in year one. Equity gained on principal adds $1,650/yr while 5% annual appreciation supports $70,645 over five years. Portfolio math shows five-year ROI at 118.24% and total cumulative return in cash at $100,223. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,922/mo property income against a $1,252/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53719, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,308 (100%) |
| Owner Occupied HU | 7,434 (45.6%) |
| Renter Occupied HU | 8,437 (51.7%) |
| Vacant Housing Units | 437 ( 2.7%) |
| Median Home Value | $386,426 |
| Average Home Value | $429,640 |
Housing Distribution
Address Breakdown
Residential
15,534
Single Family
8,548
Multi-Family
6,986
Businesses
1,293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices