The Carmichael Plan, Heritage HillsWaunakeeWI53597
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 Waunakee at The Carmichael Plan, Heritage Hills, Waunakee, WI, 53597 listed at $615,600 pairs $4,271/mo rent with a $3,013/mo payment to leave $140/mo cash flow. Total monthly income runs $4,271/mo, and annual cash flow reaches $1,676/yr on $202,532 cash to close. Return on cash invested measures 20.89% in year one, and rental yield registers 8.33% at a $615,600 basis. Equity gained on principal adds $3,972/yr, and annual property appreciation at 5% supports $170,079 by year five. Five-year ROI tracks 108.74% and total cumulative return in cash totals $220,237. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,271/mo property income relative to a $3,013/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53597, Waunakee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,709 (100%) |
| Owner Occupied HU | 6,574 (75.5%) |
| Renter Occupied HU | 1,788 (20.5%) |
| Vacant Housing Units | 347 ( 4.0%) |
| Median Home Value | $547,842 |
| Average Home Value | $577,135 |
Housing Distribution
Address Breakdown
Residential
8,695
Single Family
7,358
Multi-Family
1,337
Businesses
582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
