Technical
Financial
Distress signals
Property profile

402 Rustic Dr Madison, WI 53718

OFF-MARKET
Assisted living facilities
Property ID
US92-0967691
6,154 SF 1.17 ac lot Built 2001
Individually Owned 1-yr Hold ~ Est. High Equity
Saved · see the list in your Dashboard

Property summary

AI-generated overview

This exceptional 10,456 square foot senior living facility in Madison, Wisconsin, presents a compelling investment opportunity. Currently operating as a licensed adult family home with 40% occupancy, the property boasts 8 units, including 10 bedrooms and 9.5 bathrooms. The main floor features five studio suites, each equipped with a kitchenette, a fully accessible private bathroom, and individual HVAC systems. Additional amenities include a private office, an open floor plan, a large kitchen with a walk-in pantry, and three additional main floor bedrooms with three full baths. Two rooms share a Jack-and-Jill bathroom, while one suite offers a full kitchen, stubbed shower/toilet, and his-and-hers walk-in closets. A third bedroom has an adjacent bathroom. The finished lower level includes a bedroom, kitchen, living room with a three-sided fireplace, and a separate entrance from the garage. Two additional rooms with closets are present, though not legally classified as bedrooms. Exterior features include a screened porch, ADA-compliant ramps, and a basketball court. The property sits on a 1.17-acre lot, zoned SR-C1, and was built in 2001. The asking price is $1,495,000, representing a price per square foot of $142.98 and a price per bed of $149,500. The property generates a Net Operating Income (NOI) of $181,106, yielding a strong 12.11% cap rate. Seller financing is available. This property offers significant potential for increased occupancy and revenue. The 9,771 square feet of net rentable space provides ample room for expansion or modification to meet market demands. This is a rare opportunity to acquire a well-established senior living facility with substantial upside potential in a desirable Madison location.

Property profile

Verified
Property type Assisted living facilities
Use group HOMES (RETIRED, NURSING)
Year built 2001
Total area 6,154 SF
Lot 1.17 ac (51,052 SF)
Zoning code SR-C1
APN 0710-024-0192-6
UPID US92-0967691

Cap rate & NOI

Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors

Current use

Occupant on record · Public records
  • Nursing Home Retirement Community

Location

402 Rustic Dr Madison, WI 53718-6591
Madison metro Census 11406 MADISON, WI METROPOLITAN STATISTICAL AREA
Google Maps

Value estimations

Realmo proprietary · 4 methods
AI Approach AI
$1.19M
CAP Approach CAP
by Request
Comparable Approach Comparable
by Request
Blend (final) Blend
$1.13M

Owner & transaction history

since 2025
Last sale
$1.3M
7 recorded transactions
2025
$1.3M
2022
$1.0M
2021
Price N/A
2020
Price N/A
2018
Price N/A
2012
$460,000
1969
Price N/A

Zoning & alternative use

SR-C1 · Madison, WI
Zoning description

s as part of the zoning code. This page lists the current zoning district types in the City of Madison. Individual zoning district regulations can be found in Chapter 28 of the Code of Ordinances . Residential Districts…

General category RESIDENTIAL

Comparables

6 recent transactions · within 1.5 mi
Comparable in this city
6 recent transactions
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
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 402 Rustic Dr?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
More about this property
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