Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$35,000

For Sale - Active
2400 E Geneva St Unit 1818, Delavan, WI 53115
1 Bed
0 Baths
448 Square Feet
0.00 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 20 hours ago
Updated: Jun 20, 2025 at 03:09AM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$551
Cap Rate
18.9%
Cash-on-Cash Return
18.3%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
21.9%

Property Description


0.00 Acres Lot
Built in 2006
For Sale - Active
Units n/a

YOUR YEAR ROUND LAKE ESCAPE Come explore Lake Lawn Resort. This historic Lake Geneva area landmark, set along 2 miles of Delavan's Lake's shoreline, is the ultimate destination for year-round getaways, retreats, & events. Located 10 miles west of Lake Geneva, Lake Lawn is a full service resort offering this spacious 448 sq ft newly renovated condo. 18 hole championship golf, boat & water sports, cross country skiing, 3 pools, marina, spa & multiple dining options. All special assessments have been paid by the seller. Total renovation remodel completed in 2024. The condo is fully furnished and everything included. The ''Rental Program'' adds additional income for unit owners. Come explore unit #1818 & everything Lake Lawn has to offer.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 2

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: XLRR01818
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 2006

Tax Information

  • Annual Tax: $838

Utilities

  • Water & Sewer: Public
  • Heating: Electric

Location

  • County: Walworth

Listing Details


Listed by:
Claudia Germann
Shorewest Realtors, Inc.
(262) 248-1020

Source:
Wisconsin Real Estate Exchange
MLS#: 803931053108
Wisconsin Real Estate Exchange

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$551
Cap Rate
18.9%
Cash-on-Cash Return
18.3%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
21.9%

Purchase Details

Find an Agent

Purchase price:
$35,000
Amount financed:
$0
Down payment:
$35,000
Closing costs:
$1,050
Rehab costs:
$0
Initial cash invested:
$36,050
Square feet:
448
Cost per square foot:
$78
Monthly rent per square foot:
$2.01

Financing Details

Find a Lender

Loan amount:
$0

Financing is not included in this analysis because the purchase price is under $75,000. Most lenders have minimum loan amounts and typically do not provide financing for properties below this threshold. However, if you’d like to include financing, you can customize the value through the Customize Inputs tab.

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$900 $10,800
Vacancy loss: (6%)
6% -$54 -$648
Operating income:
$846 $10,152

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$70-$839
Insurance: (7%)
7%-$63-$756
Property management: (8%)
8%-$72-$864
Repairs & maintenance: (5%)
5%-$45-$540
Capital expenditures: (5%)
5%-$45-$540
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$295-$3,539

Cash Flow


Monthly Yearly
Net operating income:
$551 $6,612
Mortgage payments:
$0 $0
Cash flow:
$551 $6,612