100 Willow Ln APT 119Willow SpringsIL60480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Willow Springs at 100 Willow Ln APT 119, Willow Springs, IL, 60480 generates $1,684/mo in rent and, after a $1,150/mo payment, leaves $54/mo in cash flow. Total monthly income is $1,684/mo, and annual cash flow is $650/yr on $77,903 invested. Return on cash invested sits at 20.74% in year one, and rental yield is 8.6% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 108.34% and total cumulative return in cash sums $84,400. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,684/mo property income rather than buyer’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60480, Willow Springs, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,337 (100%) |
| Owner Occupied HU | 1,991 (85.2%) |
| Renter Occupied HU | 224 ( 9.6%) |
| Vacant Housing Units | 122 ( 5.2%) |
| Median Home Value | $383,333 |
| Average Home Value | $500,295 |
Housing Distribution
Address Breakdown
Residential
2,322
Single Family
1,985
Multi-Family
337
Businesses
206
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cecylia Tyrala, ABR,CSC,SFR • Re/Max Millennium
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12458868