161 Lakecrest PlDahindaIL61428
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Dahinda rental at 161 Lakecrest Pl, Dahinda, IL, 61428 sits in the solid-income band: 10.42% gross yield, $2,344/mo rent, $427/mo net after the $1,214/mo debt service, DSCR 1.93. Entry price of $269,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $74,568 and $2,486/yr in principal reduction bring total cumulative return to $133,568.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 10.0% |
| Monthly Cash Flow | $427 | $200 |
City averages based on Dahinda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,344 |
| Total Monthly Debt Service | $1,765 |
| 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 2002
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61428, Dahinda, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 930 (100%) |
| Owner Occupied HU | 457 (49.1%) |
| Renter Occupied HU | 28 ( 3.0%) |
| Vacant Housing Units | 445 (47.8%) |
| Median Home Value | $254,310 |
| Average Home Value | $285,711 |
Housing Distribution
Address Breakdown
Residential
576
Single Family
576
Multi-Family
0
Businesses
15
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 2002
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61428, Dahinda, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 930 (100%) |
| Owner Occupied HU | 457 (49.1%) |
| Renter Occupied HU | 28 ( 3.0%) |
| Vacant Housing Units | 445 (47.8%) |
| Median Home Value | $254,310 |
| Average Home Value | $285,711 |
Housing Distribution
Address Breakdown
Residential
576
Single Family
576
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices