11S427 Rachael CtWillowbrookIL60527
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 11S427 Rachael Ct, Willowbrook, IL, 60527 in Willowbrook hard to pass up. The 11.58% gross yield on a $360,000 purchase results in $3,475/mo in rent and $978/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.15). Annual cash flow of $11,738, five-year appreciation of $99,461, and $3,316/yr in equity build-up combine for a projected total cumulative return of $200,607.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.0% |
| Monthly Cash Flow | $978 | $1,500 |
City averages based on Willowbrook market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,475 |
| Total Monthly Debt Service | $2,354 |
| DSCR Ratio | 1.48x |
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 1998
1,608 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60527, Willowbrook, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,885 (100%) |
| Owner Occupied HU | 9,054 (70.3%) |
| Renter Occupied HU | 2,992 (23.2%) |
| Vacant Housing Units | 839 ( 6.5%) |
| Median Home Value | $536,048 |
| Average Home Value | $626,569 |
Housing Distribution
Address Breakdown
Residential
12,354
Single Family
7,316
Multi-Family
5,038
Businesses
1,182
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 1998
1,608 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60527, Willowbrook, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,885 (100%) |
| Owner Occupied HU | 9,054 (70.3%) |
| Renter Occupied HU | 2,992 (23.2%) |
| Vacant Housing Units | 839 ( 6.5%) |
| Median Home Value | $536,048 |
| Average Home Value | $626,569 |
Housing Distribution
Address Breakdown
Residential
12,354
Single Family
7,316
Multi-Family
5,038
Businesses
1,182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bina Munzani • Core Realty & Investments Inc.
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12515059