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

$719,000

Sale Pending
W2596 Gavers Ct, East Troy, WI 53120
4 Beds
2 Baths
3,024 Square Feet
0.00 Acres Lot
Built in 1994
Sale Pending
Units n/a
Checked: 8 hours ago
Updated: Jul 18, 2025 at 05:48AM

Investment Summary


Monthly Cash Flow
-$2,891
Cap Rate
1.3%
Cash-on-Cash Return
-21.0%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.3%

Property Description


0.00 Acres Lot
Built in 1994
Sale Pending
Units n/a

Stunning 4-Bedroom, 2-Bath Home with Breathtaking Views on 5+ Acre Hilltop Lot. This property offers sweeping panoramic views of the Southern Kettle Moraine--an ever-changing landscape of rolling hills, lush greenery, and tranquil surroundings. Two turrets bookend the wrap-around porch offering the ideal spot to unwind while soaking in the spectacular vistas. An abundance of windows frame the surrounding views at every turn. Open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and everyday living. Hardwood floors, granite countertops, new furnace Oct 2024, new roof 2017.

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

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Full, Block, Sump Pump

Land Information

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

Lot Information

  • Parcel ID: LAN00019
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1994

Tax Information

  • Annual Tax: $7,051

Utilities

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

Location

  • County: Walworth

Listing Details


Listed by:
Leslie Boyea
Quorum Enterprises, Inc.
(920) 490-7446

Source:
Wisconsin Real Estate Exchange
MLS#: 803966395398
Wisconsin Real Estate Exchange

Investment Summary


Monthly Cash Flow
-$2,891
Cap Rate
1.3%
Cash-on-Cash Return
-21.0%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.3%

Purchase Details

Find an Agent

Purchase price:
$719,000
Amount financed:
-$575,200
Down payment:
$143,800
Closing costs:
$21,570
Rehab costs:
$0
Initial cash invested:
$165,370
Square feet:
3,024
Cost per square foot:
$238
Monthly rent per square foot:
$0.66

Financing Details

Find a Lender

Loan amount:
$575,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,683
Property tax:
$588
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,411

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (29%)
29%-$588-$7,051
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (54%)
54%-$1,088-$13,051

Cash Flow


Monthly Yearly
Net operating income:
$792 $9,504
Mortgage payments:
-$3,683 -$44,196
Cash flow:
$2,891 $34,692