123 Willow Brook Ct APT 3SchaumburgIL60195
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Schaumburg rental at 123 Willow Brook Ct APT 3, Schaumburg, IL, 60195 sits in the solid-income band: 11.82% gross yield, $2,502/mo rent, $360/mo net after the $1,142/mo debt service, DSCR 2.19. Entry price of $254,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $70,176 and $2,339/yr in principal reduction bring total cumulative return to $144,811.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 4.8% |
| Monthly Cash Flow | $360 | $1,200 |
City averages based on Schaumburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,502 |
| Total Monthly Debt Service | $1,661 |
| 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.
Townhouse
Built in 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60195, Schaumburg, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,623 (100%) |
| Owner Occupied HU | 957 (36.5%) |
| Renter Occupied HU | 1,455 (55.5%) |
| Vacant Housing Units | 211 ( 8.0%) |
| Median Home Value | $268,396 |
| Average Home Value | $281,873 |
Housing Distribution
Address Breakdown
Residential
2,507
Single Family
618
Multi-Family
1,889
Businesses
394
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 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60195, Schaumburg, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,623 (100%) |
| Owner Occupied HU | 957 (36.5%) |
| Renter Occupied HU | 1,455 (55.5%) |
| Vacant Housing Units | 211 ( 8.0%) |
| Median Home Value | $268,396 |
| Average Home Value | $281,873 |
Housing Distribution
Address Breakdown
Residential
2,507
Single Family
618
Multi-Family
1,889
Businesses
394
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: George Carlson, GRI • Conversion Specialists, Inc
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12527978