The Emerald 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 Emerald Plan, Grandview Commons North, Madison, WI, 53718 generates $3,240/mo in rent and, after a $2,324/mo payment, leaves $53/mo in cash flow. Total monthly income is $3,240/mo, and annual cash flow is $641/yr on $157,396 invested. Return on cash invested sits at 20.32% in year one, and rental yield is 8.19% on a $474,800 entry. Equity gained on principal adds $3,064/yr, while 5% annual appreciation builds toward $131,178 over five years. Five-year ROI reaches 105.72% and total cumulative return in cash sums $166,396. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,240/mo property income rather than buyer’s personal income.
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
