The Windsor 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
Investment property for sale in Sussex at The Windsor Plan, Vista Run, Sussex, WI, 53089 offers a 8.59% rental yield on a $525,100 purchase with $3,758/mo rent. Total monthly income registers $3,758/mo, and a $2,570/mo payment leaves $234/mo available for distribution. Annual cash flow reaches $2,809/yr on $172,758 to close, and return on cash invested stands at 21.69% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,075 over five years. Portfolio math shows five-year ROI at 113.06% and total cumulative return in cash at $195,316. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,758/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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