1310 Harvest Dr, Crest Hill, IL, 60403 | $818/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1058 sft

425 Sandpiper Ct APT C, Aurora, IL, 60504

2 Bed
3 Bath
1541 sft

16158 Hillcrest Cir, Orland Park, IL, 60467

4 Bed
2 Bath
1696 sft

1607 Burlington Ave, Lisle, IL, 60532

2 Bed
2 Bath
1200 sft

9941 Treetop Dr APT 3202, Orland Park, IL, 60462

Nearby investment properties with comparable prices

2 Bed
2 Bath
1380 sft

1412 Root St, Crest Hill, IL, 60403

4 Bed
2 Bath
1448 sft

15139 Le Claire Ave, Oak Forest, IL, 60452

5 Bed
2 Bath
2688 sft

120 Wheeler Ave, Joliet, IL, 60436

- Bed
- Bath
- sft

2653 S Briggs St, Lockport, IL, 60441

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 1310 Harvest Dr, Crest Hill, IL, 60403 offers a 11.65% rental yield on a $295,000 purchase with $2,864/mo rent. Total monthly income registers $2,864/mo, and a $1,444/mo payment leaves $818/mo available for distribution. Annual cash flow reaches $9,812/yr on $97,793 to close, and return on cash invested stands at 29.94% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 157.63% and total cumulative return in cash at $154,154. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,864/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2002

1,539 sqft lot

$N/A/sqft

No HOA