1221 Cedarwood Dr UNIT F, Crest Hill, IL, 60403 | $651/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1200 sft

124 Carriage Way Dr APT 212B, Willowbrook, IL, 60527

2 Bed
1 Bath
920 sft

16W535 79th St APT 208, Willowbrook, IL, 60527

2 Bed
2 Bath
1360 sft

8313 Highpoint Cir UNIT F, Darien, IL, 60561

3 Bed
3 Bath
1460 sft

149 Thomas Rd, Bolingbrook, IL, 60440

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

6162 Knollwood Dr #202, Willowbrook, IL, 60527

4 Bed
2 Bath
1544 sft

1640 Glen Ave, Downers Grove, IL, 60515

3 Bed
2 Bath
1426 sft

1503 Woodbridge Rd APT 1D, Joliet, IL, 60436

1 Bed
1 Bath
670 sft

5531 E Lake Dr #77-A, Lisle, IL, 60532

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Crest Hill at 1221 Cedarwood Dr UNIT F, Crest Hill, IL, 60403 earns $651/mo cash flow from $2,225/mo rent with a $1,111/mo payment. Total monthly income totals $2,225/mo, and annual cash flow totals $7,806/yr on $75,251 capital. ROI tracks 30.28% on current figures, and rental yield reads 11.76% at a $227,000 purchase. Equity gained on principal adds $1,465/yr, and 5% annual appreciation supports $62,716 over five years. Five-year ROI reaches 159.47% and total cumulative return in cash sums $120,001. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,225/mo property income instead of your personal income.

Townhouse

Built in 1979

2,064 sqft lot

$N/A/sqft

No HOA