1111 Holley Ct #113Oak ParkIL60301
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1111 Holley Ct #113, Oak Park, IL, 60301 in Oak Park at $127,000 earns $997/mo in rent and nets $116/mo after the $571/mo payment, a 9.42% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $35,088 over five years. Ziffy Mortgage underwrites this on a 1.75 DSCR without U.S. credit history. With $1,170/yr in principal paydown, total projected return reaches $56,055.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.5% |
| Monthly Cash Flow | $116 | $1,200 |
City averages based on Oak Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $997 |
| Total Monthly Debt Service | $830 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1926
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60301, Oak Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,945 (100%) |
| Owner Occupied HU | 612 (20.8%) |
| Renter Occupied HU | 1,905 (64.7%) |
| Vacant Housing Units | 428 (14.5%) |
| Median Home Value | $255,233 |
| Average Home Value | $323,554 |
Housing Distribution
Address Breakdown
Residential
2,196
Single Family
214
Multi-Family
1,982
Businesses
575
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
Condo
Built in 1926
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60301, Oak Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,945 (100%) |
| Owner Occupied HU | 612 (20.8%) |
| Renter Occupied HU | 1,905 (64.7%) |
| Vacant Housing Units | 428 (14.5%) |
| Median Home Value | $255,233 |
| Average Home Value | $323,554 |
Housing Distribution
Address Breakdown
Residential
2,196
Single Family
214
Multi-Family
1,982
Businesses
575
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices