Well-Maintained Four-Unit
5110 Pebblebrook Drive Madison, WI 53716
5110 Pebblebrook Drive, Madison, WI, 53716
$779,900
For Sale
$779,900
Four updated units with private and shared entries, plus basement storage and coin-operated laundry.
Property Size3,600 SF
Price / SF$216.64
Days on Market27
Property Features for 5110 Pebblebrook Drive
General Information
- Standard status
- Active
- Size
- 3,600 SF
- Property subtype
- Multi Family / Apartment building
Building Details
- Year Built
- 1981
Listing agency
First Weber Inc
(608) 220-1211
Listed by
Chad Scott · License #55382-94
(608) 220-1211
Source
Compass
Added: Jun 27 Updated: Jul 23 at 12:20AM Checked: Jul 23 at 12:20AM
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 First Weber Inc
Investment Insights
Based on property information with market context.
This four-unit residential income property is very well maintained and features updates across all units, including LVP flooring, new kitchens, and new baths. Three newer water heaters are in place. The two main-level units have private outside access as well as access through a shared hallway.
The basement includes four storage lockers for each unit, along with coin-operated washer and dryer equipment that brings in approximately $60 per month. The building has recently been power washed.
Unit 4 has a long-term renter, which is reflected in its monthly rent being less than the other three units.
The basement includes four storage lockers for each unit, along with coin-operated washer and dryer equipment that brings in approximately $60 per month. The building has recently been power washed.
Unit 4 has a long-term renter, which is reflected in its monthly rent being less than the other three units.
Key Highlights
- Four‑unit building built in 1981 with vinyl and brick exterior and a full, poured concrete basement.
- All units updated with LVP flooring, new kitchens, and new baths.
- 3 newer water heaters and 4 total water heaters in the building.
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $71.3k | $19.80 |
| − Vacancy | −$3.2k | −$0.89 |
| EGI | $68.1k | $18.91 |
| − OpEx | −$20.4k | −$5.67 |
| NOI | $47.7k | $13.24 |
3,600 SF · lease $19.80/SF/yr · vacancy 4.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$680.7K
$595.6K – $794.2K
NOI $47,651 @ 7.0% cap · market cap 6.11%
Second Best
Apartment 5plus
$630.8K
$552.0K – $736.0K
NOI $44,158 @ 7.0% cap · market cap 5.66%
Theoretical Best
Office A
$1.05M
$920.2K – $1.23M
NOI $73,613 @ 7.0% cap · market cap 9.44%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Quadplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Quadplex - Four updated units with private and shared entries, plus basement storage and coin-operated laundry.
Where is this quadplex located?
The property is located at 5110 Pebblebrook Drive Madison, WI.
What is the asking price?
The asking price for this property is $779,900.
What are key features of this property?
This property features: Four‑unit building built in 1981 with vinyl and brick exterior and a full, poured concrete basement.; All units updated with LVP flooring, new kitchens, and new baths.; 3 newer water heaters and 4 total water heaters in the building.
