17812 Terrace DrSaint RoseIL62230
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 17812 Terrace Dr, Saint Rose, IL, 62230 in Saint Rose speaks for itself: 18.99% gross on a $269,000 price, generating $4,256/mo in rent and $2,391/mo in net income after the $1,210/mo debt service. DSCR 3.52, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $28,687 stacks alongside $74,320 in projected five-year appreciation and $2,478/yr in principal reduction. Projected total cumulative return: $256,669.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19% | 8.0% |
| Monthly Cash Flow | $2,391 | $300 |
City averages based on Saint Rose market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,256 |
| Total Monthly Debt Service | $1,759 |
| DSCR Ratio | 2.42x |
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 1983
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62230, Breese, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,757 (100%) |
| Owner Occupied HU | 2,137 (77.5%) |
| Renter Occupied HU | 495 (18.0%) |
| Vacant Housing Units | 125 ( 4.5%) |
| Median Home Value | $208,659 |
| Average Home Value | $234,516 |
Housing Distribution
Address Breakdown
Residential
2,817
Single Family
2,816
Multi-Family
1
Businesses
293
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 1983
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62230, Breese, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,757 (100%) |
| Owner Occupied HU | 2,137 (77.5%) |
| Renter Occupied HU | 495 (18.0%) |
| Vacant Housing Units | 125 ( 4.5%) |
| Median Home Value | $208,659 |
| Average Home Value | $234,516 |
Housing Distribution
Address Breakdown
Residential
2,817
Single Family
2,816
Multi-Family
1
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices