11254 Endicott Ct #5AOrland ParkIL60467
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 11254 Endicott Ct #5A, Orland Park, IL, 60467 in Orland Park at $395,500 earns $2,834/mo in rent and nets $91/mo after the $1,778/mo payment, a 8.6% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $109,269 over five years. Ziffy Mortgage underwrites this on a 1.59 DSCR without U.S. credit history. With $3,643/yr in principal paydown, total projected return reaches $157,136.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.4% |
| Monthly Cash Flow | $91 | $1,850 |
City averages based on Orland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,834 |
| Total Monthly Debt Service | $2,586 |
| DSCR Ratio | 1.10x |
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.
Townhouse
Built in 1995
2,638 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60467, Orland Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,911 (100%) |
| Owner Occupied HU | 8,987 (90.7%) |
| Renter Occupied HU | 499 ( 5.0%) |
| Vacant Housing Units | 425 ( 4.3%) |
| Median Home Value | $398,532 |
| Average Home Value | $434,956 |
Housing Distribution
Address Breakdown
Residential
10,083
Single Family
9,144
Multi-Family
939
Businesses
615
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
Townhouse
Built in 1995
2,638 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60467, Orland Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,911 (100%) |
| Owner Occupied HU | 8,987 (90.7%) |
| Renter Occupied HU | 499 ( 5.0%) |
| Vacant Housing Units | 425 ( 4.3%) |
| Median Home Value | $398,532 |
| Average Home Value | $434,956 |
Housing Distribution
Address Breakdown
Residential
10,083
Single Family
9,144
Multi-Family
939
Businesses
615
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bridget Patula • Coldwell Banker Realty
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12416180