1813 Kelly CtDarienIL60561
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1813 Kelly Ct, Darien, IL, 60561 in Darien is capital appreciation. Rental yield 2.93%. The 2.93% gross yield at $1,575,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $435,143 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.54) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $146,461.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.9% | 6.0% |
| Monthly Cash Flow | $(7,084) | $2,500 |
City averages based on Darien market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,840 |
| Total Monthly Debt Service | $10,298 |
| DSCR Ratio | 0.37x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1995
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60561, Darien, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,502 (100%) |
| Owner Occupied HU | 7,506 (79.0%) |
| Renter Occupied HU | 1,610 (16.9%) |
| Vacant Housing Units | 386 ( 4.1%) |
| Median Home Value | $400,196 |
| Average Home Value | $444,637 |
Housing Distribution
Address Breakdown
Residential
9,600
Single Family
7,961
Multi-Family
1,639
Businesses
361
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 1995
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60561, Darien, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,502 (100%) |
| Owner Occupied HU | 7,506 (79.0%) |
| Renter Occupied HU | 1,610 (16.9%) |
| Vacant Housing Units | 386 ( 4.1%) |
| Median Home Value | $400,196 |
| Average Home Value | $444,637 |
Housing Distribution
Address Breakdown
Residential
9,600
Single Family
7,961
Multi-Family
1,639
Businesses
361
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices