The Beryl Plan, The ReserveSun PrairieWI53590
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 Sun Prairie at The Beryl Plan, The Reserve, Sun Prairie, WI, 53590 uses $153,683 cash to close to unlock $261/yr annual cash flow and $22/mo monthly cash flow. Total monthly income runs $3,133/mo, and a $2,269/mo payment keeps the spread at $22/mo. Purchase price stands at $463,600, and rental yield measures 8.11% with $3,133/mo rent. Return on cash invested shows 20.08% in year one, and 5% annual appreciation builds toward $128,084 over five years. Five-year ROI reaches 104.44% and total cumulative return in cash records $160,504. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,133/mo property income covering a $2,269/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53590, Sun Prairie, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,260 (100%) |
| Owner Occupied HU | 11,887 (61.7%) |
| Renter Occupied HU | 6,470 (33.6%) |
| Vacant Housing Units | 903 ( 4.7%) |
| Median Home Value | $415,037 |
| Average Home Value | $446,665 |
Housing Distribution
Address Breakdown
Residential
19,092
Single Family
14,834
Multi-Family
4,258
Businesses
1,156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Veridian Homes
Mls Name: Veridian Homes
Mls Provider:
Mls ID: #N/A