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

$714,900

Under Contract
3904 Northwoods Trl, Colgate, WI 53017
4 Beds
2.5 Baths
3,896 Square Feet
0.00 Acres Lot
Built in 1998
Under Contract
Units n/a
Checked: 13 hours ago
Updated: Sep 14, 2025 at 10:19AM

Investment Summary


Monthly Cash Flow
-$2,078
Cap Rate
2.6%
Cash-on-Cash Return
-15.2%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-10.7%

Property Description


0.00 Acres Lot
Built in 1998
Under Contract
Units n/a

Secluded, cape cod home on a wooded lot off a cul-de-sac and in desirable school district. Home features 4 large bedrooms, and 2.5 baths. Master bedroom has additional seating area, large master bath with corner jet tub, and huge walk-in closet. The two story foyer flows into the main level rooms: living room w/ natural fireplace, parlor/family room, formal dining room w/butler's pantry, and the centrally placed kitchen with adjoining dinette overlooking the back yard and deck. The massive home office with full windows is perfect for working from home. Main level laundry. Lower level has finished rec room w/kitchenette, exercise room, and ample storage. Attached 3-car garage, and separate 40 x 26 detached garage with stairs to attic storage.

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 Door Opener
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full

HOA

  • Has HOA: Yes
  • Association: Colgate
  • HOA Fee: $287/annually

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: $7,763

Utilities

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

Location

  • County: Washington

Listing Details


Listed by:
Brandon O'Bryon
O'Bryon Realty
(262) 293-2090

Source:
Wisconsin Real Estate Exchange
MLS#: 803951890084
Wisconsin Real Estate Exchange

Investment Summary


Monthly Cash Flow
-$2,078
Cap Rate
2.6%
Cash-on-Cash Return
-15.2%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-10.7%

Purchase Details

Find an Agent

Purchase price:
$714,900
Amount financed:
-$571,920
Down payment:
$142,980
Closing costs:
$21,447
Rehab costs:
$0
Initial cash invested:
$164,427
Square feet:
3,896
Cost per square foot:
$184
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$571,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$3,615
Property tax:
$647
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,486

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: (20%)
20%-$647-$7,763
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: (1%)
1%-$24-$288
Total operating expenses: (46%)
46%-$1,471-$17,651

Cash Flow


Monthly Yearly
Net operating income:
$1,537 $18,444
Mortgage payments:
-$3,615 -$43,380
Cash flow:
-$2,078 -$24,936