12582 W Beach RdBeach ParkIL60087
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
Investment Highlights
Investment property for sale in Beach Park at 12582 W Beach Rd, Beach Park, IL, 60087 uses $111,053 cash to close to unlock $10,800/yr annual cash flow and $900/mo monthly cash flow. Total monthly income runs $3,224/mo, and a $1,640/mo payment keeps the spread at $900/mo. Purchase price stands at $335,000, and rental yield measures 11.55% with $3,224/mo rent. Return on cash invested shows 29.63% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 156.03% and total cumulative return in cash records $173,276. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,224/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Single Family
Built in 1960
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60087, Waukegan, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,191 (100%) |
| Owner Occupied HU | 6,052 (59.4%) |
| Renter Occupied HU | 3,660 (35.9%) |
| Vacant Housing Units | 479 ( 4.7%) |
| Median Home Value | $219,399 |
| Average Home Value | $251,883 |
Housing Distribution
Address Breakdown
Residential
10,117
Single Family
7,567
Multi-Family
2,550
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Greg Klemstein • RE/MAX Plaza
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12505467