The Adrian Plan, Vista RunSussexWI53089
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 Sussex at The Adrian Plan, Vista Run, Sussex, WI, 53089 offers $3,998/mo rent that, after a $2,622/mo payment, leaves $404/mo cash flow. Total monthly income is $3,998/mo, and annual cash flow is $4,848/yr on $176,212 cash. Return on cash invested measures 22.81% in year one, and rental yield stands at 8.96% at a $535,600 entry. Equity gained on principal adds $3,456/yr while 5% annual appreciation compounds into $147,976 by year five. Five-year ROI records 119.06% and total cumulative return in cash reaches $209,797. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,998/mo property income versus a $2,622/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53089, Sussex, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,283 (100%) |
| Owner Occupied HU | 6,475 (78.2%) |
| Renter Occupied HU | 1,629 (19.7%) |
| Vacant Housing Units | 179 ( 2.2%) |
| Median Home Value | $433,790 |
| Average Home Value | $462,853 |
Housing Distribution
Address Breakdown
Residential
8,515
Single Family
7,907
Multi-Family
608
Businesses
483
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices