Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$355,000
Apartment buildings
1114 Erin St Madison, WI 53715-1897
Entity Owned
15-yr Hold
Free & Clear
Property ID
US92-0364294
Property profile
Verified
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Year built
1942
Construction
BRICK
Total area
2,886 SF
Lot
0.18 ac (8,000 SF)
Zoning code
TR-C3
APN
0709-224-4032-9
UPID
US92-0364294
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$355k
CAP Approach
CAP
$545k
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$355k
Owner & transaction history
Lin Investment Group LLC · 15 yrs held
Lin Investment Group LLC
since 2010
2 recorded transactions
Zoning & alternative use
TR-C3 · Madison, WI
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
burban Residential - Consistent 2 (SR-C2) Suburban Residential - Consistent 3 (SR-C3) Traditional Residential - Consistent 1 (TR-C1) Traditional Residential - Consistent 2 (TR-C2) Traditional Residential - Consistent 3 (TR-C3) Traditional Residential - Consistent 4 (TR-C4) Setback requirements for each of these zoning districts can be found below. The zoning…
Zone name
Traditional Residential Consistent District 3
General category
RESIDENTIAL
Zone area
1,302.99 ac
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Madison submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Madison submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$355,000
CAP Approach
CAP Return
Estimation
6%
$590,000
6.5%
$545,000
7%
$505,000
Blend value · Realmo final
$355k
Range $320k – $391k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$123 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2022Property tax & assessments
Tax year 2022
Tax billed
$11,626
Tax year 2022
Assessed value
$625,000
Assessed 2023
Previous assessed
$591,000
+5.8% YoY
Effective rate
1.86%
On assessed value
Assessed land
$125,000
Assessed improvement
$500,000
Applied tax rate
3,269.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Status
Off-Market
Year built
1942
Construction
BRICK
Heating
NONE
Stories
2
Units
5
Rooms
24
Bathrooms
5
Total area
2,886 SF
Lot
0.18 ac (8,000 SF)
Zoning code
TR-C3
APN
0709-224-4032-9
UPID
US92-0364294
Jurisdiction
DANE
Zoning & alternative use
TR-C3 · Madison, WIZoning TR-C3 · permitted uses
TR-C3 · Madison, WI
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
burban Residential - Consistent 2 (SR-C2) Suburban Residential - Consistent 3 (SR-C3) Traditional Residential - Consistent 1 (TR-C1) Traditional Residential - Consistent 2 (TR-C2) Traditional Residential - Consistent 3 (TR-C3) Traditional Residential - Consistent 4 (TR-C4) Setback requirements for each of these zoning districts can be found below. The zoning code details a number of items, such as decks, porches, and fences that can encroach
Zone name
Traditional Residential Consistent District 3
General category
RESIDENTIAL
Zone area
1,302.99 ac
Building & site characteristics
From public records
Year built
1942
Construction
BRICK
Heating
NONE
Stories
2
Units
5
Rooms
24
Bathrooms
5
Lot
0.18 ac
Current owner
From public records · entity-resolved
Lin Investment Group LLC
Entity
Free & Clear · 15 yrs held
Mailing address
PO BOX 628171, MIDDLETON, WI 53562-8171
Ownership since
2010
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
2 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 28, 2010
$363,200
Lin Investment Group LLC
Beauchaine,allan N
Warranty Deed
—
Feb 19, 2004
—
Allan N Beauchaine
Beauchaine,kaihibbn A
Quit Claim Deed
related
—
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 1114 Erin St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
