Log In/Sign Up
Your email has been sent.
3 Property Portfolio 120-126 N Franklin St 6 Unit Apartment Building $4,492,256 CAD ($748,709 CAD/Unit) 6.35% Cap Rate Madison, WI 53703
Investment Highlights
- Congruent
- Easy to rent
- Off street parking
Executive Summary
The 120–126 N. Franklin Street Portfolio presents a rare opportunity to acquire a side-by-side 6-unit, 27-bedroom multifamily portfolio in one of Madison’s most consistently demanded rental corridors.
Located steps from James Madison Park and minutes from Downtown Madison, this exceptionally well-maintained portfolio combines strong in-place cash flow with meaningful future rental upside. The properties feature large bedroom counts, attractive layouts, off-street parking, and historically strong occupancy due to their premier downtown location.
The portfolio currently generates approximately $315,254 in annual income with projected pro forma income of approximately $345,410.
Opportunities to acquire a congruent portfolio of this size, scale, and location in Downtown Madison are exceptionally rare.
Located steps from James Madison Park and minutes from Downtown Madison, this exceptionally well-maintained portfolio combines strong in-place cash flow with meaningful future rental upside. The properties feature large bedroom counts, attractive layouts, off-street parking, and historically strong occupancy due to their premier downtown location.
The portfolio currently generates approximately $315,254 in annual income with projected pro forma income of approximately $345,410.
Opportunities to acquire a congruent portfolio of this size, scale, and location in Downtown Madison are exceptionally rare.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$396,402
|
$39.71
|
| Other Income |
$46,916
|
$4.70
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$443,318
|
$44.41
|
| Taxes |
$47,647
|
$4.77
|
| Operating Expenses |
$25,294
|
$2.53
|
| Total Expenses |
$72,942
|
$7.31
|
| Net Operating Income |
$370,377
|
$37.10
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $396,402 |
| Annual Per SF | $39.71 |
| Other Income (CAD) | |
|---|---|
| Annual | $46,916 |
| Annual Per SF | $4.70 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $443,318 |
| Annual Per SF | $44.41 |
| Taxes (CAD) | |
|---|---|
| Annual | $47,647 |
| Annual Per SF | $4.77 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $25,294 |
| Annual Per SF | $2.53 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $72,942 |
| Annual Per SF | $7.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $370,377 |
| Annual Per SF | $37.10 |
Property Facts
Amenities
Unit Amenities
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Hardwood Floors
- Tub/Shower
- Basement
- Family Room
1 1
Very walkable
80/100
Fairly drivable
50/100
Some public transit
50/100
Moderately bikeable
70/100
Property Taxes
| Parcel Numbers | Total Assessment | $2,578,730 CAD | |
| Land Assessment | $492,557 CAD | Annual Taxes | $47,647 CAD ($4.77 CAD/SF) |
| Improvements Assessment | $2,086,174 CAD | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$492,557 CAD
Improvements Assessment
$2,086,174 CAD
Total Assessment
$2,578,730 CAD
Annual Taxes
$47,647 CAD ($4.77 CAD/SF)
Tax Year
2025
1 of 72
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3 Property Portfolio | 120-126 N Franklin St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.