165 Williamsburg RdCountry Club HillsIL60478
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow165 Williamsburg Rd, Country Club Hills, IL, 60478 in Country Club Hills is a top-tier cash-flow asset. At $145,000 it produces $3,192/mo in rent and $1,956/mo in net monthly income, a 26.42% gross rental yield. The DSCR of 4.90 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $23,476. Five-year appreciation adds $40,061, driving a total cumulative return of $186,238.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.4% | 7.0% |
| Monthly Cash Flow | $1,956 | $1,500 |
City averages based on Country Club Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,192 |
| Total Monthly Debt Service | $1,113 |
| DSCR Ratio | 2.87x |
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.
Townhouse
Built in 1972
1,440 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
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
Townhouse
Built in 1972
1,440 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices