12922 Grande Poplar CirPlainfieldIL60585
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12922 Grande Poplar Cir, Plainfield, IL, 60585 in Plainfield. Priced at $642,500, it generates $5,592/mo in gross rent and $1,036/mo in net monthly cash flow, a 10.44% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $12,426. Five-year appreciation: $177,511. Equity from principal paydown: $5,917/yr. Total projected cumulative return: $318,824.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 5.8% |
| Monthly Cash Flow | $1,036 | $420 |
City averages based on Plainfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,592 |
| Total Monthly Debt Service | $4,201 |
| DSCR Ratio | 1.33x |
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 2005
10,400 sqft lot
$N/A/sqft
No HOA
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 2005
10,400 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vanessa Carlson • iRealty Flat Fee Brokerage
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12554157