The Drake 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 Drake Plan, Vista Run, Sussex, WI, 53089 priced at $528,700 pairs $3,919/mo rent with $371/mo cash flow after a $2,588/mo payment. Total monthly income equals $3,919/mo, and annual cash flow comes to $4,446/yr on $173,942 invested. Return on cash invested is 22.62% in year one, and rental yield stands at 8.9% on a $528,700 basis. Equity gained on principal adds $3,412/yr, and 5% annual appreciation accumulates to $146,070 by year five. Five-year ROI measures 118.02% and total cumulative return in cash reaches $205,290. For financing, Ziffy Mortgage’s DSCR program evaluates $3,919/mo property income against a $2,588/mo payment instead of your W2s, 1099s, or 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