The Beryl Plan, Grandview Commons NorthMadisonWI53718
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 Madison at The Beryl Plan, Grandview Commons North, Madison, WI, 53718 priced at $455,300 pairs $3,240/mo rent with $185/mo cash flow after a $2,228/mo payment. Total monthly income equals $3,240/mo, and annual cash flow comes to $2,218/yr on $150,932 invested. Return on cash invested is 21.38% in year one, and rental yield stands at 8.54% on a $455,300 basis. Equity gained on principal adds $2,938/yr, and 5% annual appreciation accumulates to $125,791 by year five. Five-year ROI measures 111.4% and total cumulative return in cash reaches $168,134. For financing, Ziffy Mortgage’s DSCR program evaluates $3,240/mo property income against a $2,228/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53718, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,529 (100%) |
| Owner Occupied HU | 4,747 (49.8%) |
| Renter Occupied HU | 4,317 (45.3%) |
| Vacant Housing Units | 465 ( 4.9%) |
| Median Home Value | $373,243 |
| Average Home Value | $417,311 |
Housing Distribution
Address Breakdown
Residential
9,486
Single Family
5,073
Multi-Family
4,413
Businesses
735
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
