1401 Edwards StBeardstownIL62618
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 Beardstown at 1401 Edwards St, Beardstown, IL, 62618 earns $118/mo cash flow from $1,113/mo rent with a $702/mo payment. Total monthly income totals $1,113/mo, and annual cash flow totals $1,416/yr on $47,570 capital. ROI tracks 22.89% on current figures, and rental yield reads 9.31% at a $143,500 purchase. Equity gained on principal adds $926/yr, and 5% annual appreciation supports $39,646 over five years. Five-year ROI reaches 119.88% and total cumulative return in cash sums $57,029. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,113/mo property income instead of your personal income.
Single Family
Built in N/A
4,715 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62618, Beardstown, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,125 (100%) |
| Owner Occupied HU | 1,939 (62.0%) |
| Renter Occupied HU | 869 (27.8%) |
| Vacant Housing Units | 317 (10.1%) |
| Median Home Value | $90,185 |
| Average Home Value | $148,827 |
Housing Distribution
Address Breakdown
Residential
2,926
Single Family
2,861
Multi-Family
65
Businesses
206
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Buffy Tillitt-pratt • Buffy Tillitt & Associates
Mls Name: My State MLS
Mls ID: #11559651