114 Williamsburg RdCountry Club HillsIL60478
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 114 Williamsburg Rd, Country Club Hills, IL, 60478 in Country Club Hills deserves attention. This $155,900 property earns $3,192/mo in rent, a 24.57% gross yield, and nets $1,946/mo after the $701/mo payment. DSCR 4.55 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $43,072 compounds alongside $1,436/yr in yearly equity build, for a total cumulative return of $185,557.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 24.6% | 7.0% |
| Monthly Cash Flow | $1,946 | $1,500 |
City averages based on Country Club Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,192 |
| Total Monthly Debt Service | $1,184 |
| DSCR Ratio | 2.70x |
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 1971
1,608 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
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 1971
1,608 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices