The Caroline 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
Rental property for sale in Waunakee at The Caroline Plan, Heritage Hills, Waunakee, WI, 53597 priced at $466,800 converts $3,364/mo rent into $231/mo cash flow after a $2,285/mo obligation. Total monthly income equals $3,364/mo, and annual cash flow totals $2,772/yr on $154,744 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 8.65% against a $466,800 entry. Equity gained on principal adds $3,012/yr, while 5% annual appreciation compiles into $128,968 by year five. Five-year ROI reaches 113.13% and total cumulative return in cash sums $175,056. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,364/mo property income covering a $2,285/mo payment, not borrower’s personal income.
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
