Duplex Unit with Attached
For Sale
Contact for pricing
2020 Tori Frost Dr, Madison, WI 53718
The three-bedroom layout includes a full basement and first-floor laundry.
Property Size1,656 SF
Price / SF$1.66
Days on Market41
Property Features for 2020 Tori Frost Dr
General Information
Standard status
Active
Size
1,656 SF
Total Parking Spaces
2
Property subtype
Multi-Family
Units
Unit Mix
1 x 3BR/2.5BA
Multifamily Units
1
Amenities
open floor plan
wood work
quartz countertops
stainless steel appliances
energy saving water heater
full basement
master bedroom suite
walk-in closet
washer/dryer
smart remote control features
Building Details
Year Built
2022
Listing Agency:
Tri-River Realty
Listed By:
Sue Jiang
(608) 347-8302
Source:
Madisonareahomesforsale
Added: Sep 7
Changed: Oct 1
Last Checked: Oct 16 at 9:23AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Tri-River Realty
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2022, this duplex unit has three bedrooms, 2.5 baths, an attached two-car garage, and a full basement. Its open floor plan includes a kitchen with quartz countertops and GE stainless steel appliances, along with a primary suite and walk-in closet. Laundry facilities are on the first floor, and smart features can be controlled through a phone app. The property is located at 2020 Tori Frost Dr in Madison, within the Sun Prairie School District. Availability is listed for December 1, 2026.
Key Highlights
- Built in 2022
- Three bedrooms and 2.5 baths
- Attached two‑car garage and full basement
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$20,313
Suggested Prices Based on Cap Rates
Cap Rate 5%
$406,260
$406.3K
Cap Rate 7%
$290,186
$290.2K
Cap Rate 9%
$225,700
$225.7K
Market Conditions
NOI Build-Up for 1,656 SF
Gross rent
$38.6K $23.28/SF
− Vacancy
−$1.6K −$0.98/SF
EGI
$36.9K $22.30/SF
− OpEx
−$16.6K −$10.04/SF
NOI
$20.3K $12.27/SF
Area
Madison, WI
Vacancy
4.20%
Lease Rate
$23.28 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$406,260
Cap Rate 7%
$290,186
Cap Rate 9%
$225,700
Alternative Uses
Best Use
Apartment 5plus
$290.2K
$253.9K – $338.6K
NOI $20,313 @ 7.0% cap · market cap 738.65%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$483.7K
$423.3K – $564.4K
NOI $33,862 @ 7.0% cap · market cap 1,231.35%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
191
Businesses Nearby
Explore this area
Business Placement
Demographics for 53718, WI
17,034
Population
8,408
Households
2
Avg Household Size
37
Median Age
49%
College-Educated
96%
High-School Grad
20.8 sq mi
ZIP Area
819
Density / Sq Mi
$94,899
Median Household Income
$60,518
Median Earnings
$1,606
Median Rent
$328,500
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - The three-bedroom layout includes a full basement and first-floor laundry.
Where is this residential income property located?
The property is located at 2020 Tori Frost Dr Madison, WI.
What are key features of this property?
This property features: Built in 2022; Three bedrooms and 2.5 baths; Attached two‑car garage and full basement
