1305 S Willow DrRobinsonIL62454
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 1.69% gross rental yield, 1305 S Willow Dr, Robinson, IL, 62454 in Robinson is priced for capital growth, not immediate cash flow. The $339,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $93,908 by year five, with $3,131/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.31) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $9,242.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.7% | 7.0% |
| Monthly Cash Flow | $(1,878) | $1,200 |
City averages based on Robinson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $480 |
| Total Monthly Debt Service | $2,222 |
| DSCR Ratio | 0.22x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62454, Robinson, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,909 (100%) |
| Owner Occupied HU | 3,227 (65.7%) |
| Renter Occupied HU | 958 (19.5%) |
| Vacant Housing Units | 724 (14.7%) |
| Median Home Value | $159,728 |
| Average Home Value | $206,626 |
Housing Distribution
Address Breakdown
Residential
4,449
Single Family
4,289
Multi-Family
160
Businesses
463
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 2024
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62454, Robinson, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,909 (100%) |
| Owner Occupied HU | 3,227 (65.7%) |
| Renter Occupied HU | 958 (19.5%) |
| Vacant Housing Units | 724 (14.7%) |
| Median Home Value | $159,728 |
| Average Home Value | $206,626 |
Housing Distribution
Address Breakdown
Residential
4,449
Single Family
4,289
Multi-Family
160
Businesses
463
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices