120 Ridge DrMaryvilleIL62062
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 120 Ridge Dr, Maryville, IL, 62062 in Maryville. Priced at $255,000, it generates $2,515/mo in gross rent and $746/mo in net monthly cash flow, a 11.84% yield that comfortably supports the 2.19 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,958. Five-year appreciation: $70,452. Equity from principal paydown: $2,349/yr. Total projected cumulative return: $145,547.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 7.0% |
| Monthly Cash Flow | $746 | $150 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,515 |
| Total Monthly Debt Service | $1,667 |
| DSCR Ratio | 1.51x |
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.
Single Family
Built in 1998
10,402 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62062, Maryville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,635 (100%) |
| Owner Occupied HU | 2,806 (77.2%) |
| Renter Occupied HU | 682 (18.8%) |
| Vacant Housing Units | 147 ( 4.0%) |
| Median Home Value | $269,831 |
| Average Home Value | $281,955 |
Housing Distribution
Address Breakdown
Residential
3,626
Single Family
3,524
Multi-Family
102
Businesses
375
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
Single Family
Built in 1998
10,402 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62062, Maryville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,635 (100%) |
| Owner Occupied HU | 2,806 (77.2%) |
| Renter Occupied HU | 682 (18.8%) |
| Vacant Housing Units | 147 ( 4.0%) |
| Median Home Value | $269,831 |
| Average Home Value | $281,955 |
Housing Distribution
Address Breakdown
Residential
3,626
Single Family
3,524
Multi-Family
102
Businesses
375
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices