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

$419,900

Sold
3904 Northwoods Trl, Colgate, WI 53017
4 Beds
0 Baths
3,896 Square Feet
0.00 Acres Lot
Built in 1998
Sold
Units n/a
Checked: 13 hours ago
Updated: Oct 17, 2025 at 10:15AM

Investment Summary


Monthly Cash Flow
-$384
Cap Rate
5.0%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.6%

Property Description


0.00 Acres Lot
Built in 1998
Sold
Units n/a

Priced to sell! Beautiful, 4BD+DEN/2.5BA Kings Way Jumbo Cape Cod nestled on a 1.26AC wooded lot on a hill off a cul-de-sac. Grand, 2-story foyer w/arched openings leading to parlor, formal DR & living rm w/fireplace & built-ins. Eat-in KIT w/corian c-tops, island, planning desk, butler pantry, newer dishwasher & GE range. Master ste w/WIC & BA w/shower & tub. Den & laundry rm. Recent Updates: Engineered decking & brick patio, sliding & front doors, water softener(owned), furnace & (2)HWHs. Finished LL w/rec rm & kitchenette. Full BA stub. $4k carpet credit + Home Warranty. Germantown schools

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

  • Description: Garage
  • Details: Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 2
  • Basement Description: Crawl Space, Full, Partially Finished, Sump Pump

HOA

  • Association: Colgate

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: V101159021
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cape Cod
  • Year Built: 1998

Tax Information

  • Annual Tax: $5,623

Utilities

  • Water & Sewer: Well, Private
  • Heating: Natural Gas
  • Cooling: Central Air

Location

  • County: Washington

Listing Details


Listed by:
Dana Karow
The Stefaniak Group, LLC
(414) 807-6884

Source:
Wisconsin Real Estate Exchange
MLS#: 121070868943
Wisconsin Real Estate Exchange

Investment Summary


Monthly Cash Flow
-$384
Cap Rate
5.0%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.6%

Purchase Details

Find an Agent

Purchase price:
$419,900
Amount financed:
-$335,920
Down payment:
$83,980
Closing costs:
$12,597
Rehab costs:
$0
Initial cash invested:
$96,577
Square feet:
3,896
Cost per square foot:
$108
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$335,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$2,123
Property tax:
$469
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,816

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$469-$5,623
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$1,269-$15,223

Cash Flow


Monthly Yearly
Net operating income:
$1,739 $20,868
Mortgage payments:
-$2,123 -$25,476
Cash flow:
-$384 -$4,608