Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    5221 Sassafras Dr Madison, WI 53711

    Sponsored
    For Sale
    $126,400

    City - Fitchburg, WI

    Lot size:
    0.09 Acres
    Days on Market:
    3
    Last Refresh:
    Jan 23 at 6:06 am

    Property Features for 5221 Sassafras Dr

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    Res
    APN
    0609-113-3211-2
    Exterior features
    Curb/gutter
    Lot size
    0.09 Acres

    Taxes and HOA fees

    Expense value
    403
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Jordan Bishop

    Real Broker LLC (855) 450-0442 [email protected]

    Listing agent Jordan Bishop (855) 450-0442

    Listing date Jan 21, 2026

    MLS# 2015279 Listing URL

    Copyright © 2026 South Central Wisconsin MLS Corporation. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Residential Land in Swan Creek

    This is a fully approved and permitted residential community, named Inspiration at Swan Creek, featuring 57 home sites. It is located within the well-established Swan Creek neighborhood in Fitchburg, WI. The development is situated in a rural setting with an abundance of greenspace, while remaining close to urban amenities such as grocery shopping, gas stations, restaurants, healthcare clinics, and banking. The location offers convenient access to nearby facilities, including a public library and daycare (2 minutes), the Beltline (5 minutes), downtown Madison and Epic (15 minutes). Outdoor recreation is readily available with four parks within walking and biking distance, all connected by paved recreational trails. The property has a lot size of 0.09 acres and is zoned for residential use.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Realty agency Law Firm Clothing Store Building Supply Gym & Fitness Kitchen & Bath Auto Repair Shop Bar & Pub Hotel & Motel Auto Parts Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Madison
    County
    Dane
    State
    Wisconsin
    Longitude
    -89.401257
    Latitude
    43.007671

    Nearby Similar for Sale

    • $2,100,000
      0.33 Acres

      Madison Investment Property Near UW

      Three fully leased investment properties near UW Madison and downtown.
      308 S Brks St, Madison, WI 53715
      View Details
    • $1,799,000

      Historic Office Building in Madison

      Charming office building in downtown Madison, close to Lake Mendota.
      401 Wisconsin Ave, Madison, WI 53703
      View Details
    • $1,350,000

      Adaptable Warehouse/Office Space in Madison

      16,280 sq ft warehouse/office with flexible business use potential.
      1335 Gilson St, Madison, WI 53715
      View Details
    • $590,000
      0.39 Acres

      Fitchburg Duplex in Verona District

      Turn-key duplex in Fitchburg with strong rental demand and cashflow.
      5302 Williamsburg Way, Madison, WI 53719
      View Details
    • $445,000
      2,016 SF

      Madison Duplex Investment Opportunity

      Cash-flowing duplex in North Madison, leased through mid-2026.
      1802-1806 Loftsgordon Ave, Madison, WI 53704
      View Details
    • $1,500,000

      Historic Willy Street Commercial Building

      Historic commercial building in vibrant Marquette neighborhood, Madison, WI.
      1053 Williamson St, Madison, WI 53703
      View Details
    • $1,600,000
      0.39 Acres

      Madison Investment Opportunity: Four Units

      Four-unit property in Grandview Commons neighborhood with immediate cash flow.
      6062 Driscoll Dr, Madison, WI 53718
      View Details
    • $699,900
      0.26 Acres

      Madison Duplex with Finished Basement

      Spacious 2-bed/2-bath units with finished basements and private garages.
      5019-5021 Manitowoc Pkwy, Madison, WI 53705
      View Details
    • New
      $660,000
      0.27 Acres

      Madison Duplex on Corner Lot

      Side-by-side townhouse-style duplex on a corner lot in Madison, WI.
      6934/6938 Chester Dr, Madison, WI 53719
      View Details
    • $1,399,900

      Versatile Commercial Space on Madison's West

      5,250 sqft commercial space ideal for various business uses.
      1225 Greenway Cross, Madison, WI 53713
      View Details
    • $629,000
      0.18 Acres

      Madison Triplex Near Olbrich Park

      Three-unit property near Starkweather Creek and Olbrich Park.
      3401 Dawes St, Madison, WI 53714
      View Details
    • New
      $475,000
      0.27 Acres

      Well-Maintained Duplex in Madison, WI

      Updated ranch duplex on Madison's East Side, great rental history.
      2-4 Meadowlark Dr, Madison, WI 53714
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Approved residential community in Fitchburg, close to Madison and Epic.
    Where is this residential land & home lot located?
    The property is located at 5221 Sassafras Dr Madison, WI.
    What is the asking price?
    The asking price for this property is $126,400.
    What are key features of this property?
    This property features: - Fully approved and permitted residential community with **57 home sites**.; - Conveniently located near urban amenities (grocery, gas, restaurants, healthcare, banking).; - Close proximity to Madison: **5 minutes to the Beltline, 15 minutes to downtown**.
    (608) 219-7495
    Request Owner's contact information
    5221 Sassafras Dr Madison, WI 53711
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    5221 Sassafras Dr
    Madison, WI 53711
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    5221 Sassafras Dr Madison, WI 53711
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Jordan Bishop
    (608) 219-7495
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.