821 Vineyard Drive, Cambridge, WI, 53523 | $1,177/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2370 sft

830 Violet Lane, Oregon, WI, 53575

3 Bed
3 Bath
2192 sft

2901 Blue Grass Drive, Stoughton, WI, 53589

4 Bed
4 Bath
3056 sft

702 Copernicus Way, Madison, WI, 53718

3 Bed
3 Bath
3225 sft

1314 Woodgrove Way, Sun Prairie, WI, 53590

Nearby investment properties with comparable prices

4 Bed
3 Bath
2137 sft

The Bridgeport Plan, Park Crest, Whitewater, WI, 53190

2 Bed
1 Bath
866 sft

625 East Mifflin Street #315, Madison, WI, 53703

3 Bed
3 Bath
2020 sft

3097 Providence Street, Sun Prairie, WI, 53590

3 Bed
2 Bath
1728 sft

W6315 Kiesling ROAD, Jefferson, WI, 53549

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

Rental property for sale in Cambridge at 821 Vineyard Drive, Cambridge, WI, 53523 generates $4,363/mo in rent and, after a $2,178/mo payment, leaves $1,177/mo in cash flow. Total monthly income is $4,363/mo, and annual cash flow is $14,119/yr on $147,518 invested. Return on cash invested sits at 29.48% in year one, and rental yield is 11.77% on a $445,000 entry. Equity gained on principal adds $2,872/yr, while 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 155.45% and total cumulative return in cash sums $229,316. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,363/mo property income rather than buyer’s personal income.

Condo

Built in 2023

N/A lot

$N/A/sqft

$200 monthly HOA