12041 Jordi RdHuntleyIL60142
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 12041 Jordi Rd, Huntley, IL, 60142 in Huntley speaks for itself: 11.08% gross on a $354,900 price, generating $3,277/mo in rent and $696/mo in net income after the $1,596/mo debt service. DSCR 2.05, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,347 stacks alongside $98,052 in projected five-year appreciation and $3,269/yr in principal reduction. Projected total cumulative return: $181,004.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 4.2% |
| Monthly Cash Flow | $696 | $850 |
City averages based on Huntley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,277 |
| Total Monthly Debt Service | $2,440 |
| DSCR Ratio | 1.34x |
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 2024
1,950 sqft lot
$N/A/sqft
$120 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60142, Huntley, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,082 (100%) |
| Owner Occupied HU | 11,352 (86.8%) |
| Renter Occupied HU | 1,194 ( 9.1%) |
| Vacant Housing Units | 536 ( 4.1%) |
| Median Home Value | $359,416 |
| Average Home Value | $367,297 |
Housing Distribution
Address Breakdown
Residential
12,803
Single Family
12,194
Multi-Family
609
Businesses
646
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 2024
1,950 sqft lot
$N/A/sqft
$120 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60142, Huntley, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,082 (100%) |
| Owner Occupied HU | 11,352 (86.8%) |
| Renter Occupied HU | 1,194 ( 9.1%) |
| Vacant Housing Units | 536 ( 4.1%) |
| Median Home Value | $359,416 |
| Average Home Value | $367,297 |
Housing Distribution
Address Breakdown
Residential
12,803
Single Family
12,194
Multi-Family
609
Businesses
646
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices