The Gramercy Plan, Smith's Crossing McCoy AdditionSun 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
Rental property for sale in Sun Prairie at The Gramercy Plan, Smith's Crossing McCoy Addition, Sun Prairie, WI, 53590 priced at $416,800 pairs $3,312/mo rent with $515/mo cash flow after a $2,040/mo payment. Total monthly income equals $3,312/mo, and annual cash flow comes to $6,178/yr on $138,169 invested. Return on cash invested is 24.38% in year one, and rental yield stands at 9.54% on a $416,800 basis. Equity gained on principal adds $2,690/yr, and 5% annual appreciation accumulates to $115,154 by year five. Five-year ROI measures 127.5% and total cumulative return in cash reaches $176,170. For financing, Ziffy Mortgage’s DSCR program evaluates $3,312/mo property income against a $2,040/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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