1774 Willow Circle Dr, Crest Hill, IL, 60403 | $1,151/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1232 sft

324 Rosewood Ave, Aurora, IL, 60505

2 Bed
2 Bath
1257 sft

21471 Lake Street Clair Dr, Crest Hill, IL, 60403

3 Bed
3 Bath
2034 sft

1422 Manning Ave, Montgomery, IL, 60538

2 Bed
1 Bath
950 sft

2214 Country Club Dr APT 2, Woodridge, IL, 60517

Nearby investment properties with comparable prices

1 Bed
1 Bath
863 sft

1503 Woodbridge Rd APT 2B, Joliet, IL, 60436

2 Bed
1 Bath
883 sft

214 Madison St UNIT 2C, Joliet, IL, 60435

2 Bed
1 Bath
883 sft

216 Madison St UNIT 1A, Joliet, IL, 60435

3 Bed
2 Bath
1452 sft

18921 Anthony Ave, Country Club Hills, IL, 60478

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 1774 Willow Circle Dr, Crest Hill, IL, 60403 offers a 18.29% rental yield on a $167,010 purchase with $2,546/mo rent. Total monthly income registers $2,546/mo, and a $817/mo payment leaves $1,151/mo available for distribution. Annual cash flow reaches $13,818/yr on $55,364 to close, and return on cash invested stands at 44.87% in year one. Equity gained on principal adds $1,078/yr while 5% annual appreciation supports $46,142 over five years. Portfolio math shows five-year ROI at 239.56% and total cumulative return in cash at $132,630. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,546/mo property income against a $817/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1996

1,833 sqft lot

$N/A/sqft

$225 monthly HOA