1823 N 35th AveStone ParkIL60165
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1823 N 35th Ave, Stone Park, IL, 60165 in Stone Park. Priced at $519,900, it generates $4,824/mo in gross rent and $1,218/mo in net monthly cash flow, a 11.13% yield that comfortably supports the 2.06 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $14,615. Five-year appreciation: $143,639. Equity from principal paydown: $4,788/yr. Total projected cumulative return: $277,210.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 7.0% |
| Monthly Cash Flow | $1,218 | $1,500 |
City averages based on Stone Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,824 |
| Total Monthly Debt Service | $3,399 |
| DSCR Ratio | 1.42x |
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 2019
3,746 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60165, Stone Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,363 (100%) |
| Owner Occupied HU | 656 (48.1%) |
| Renter Occupied HU | 603 (44.2%) |
| Vacant Housing Units | 104 ( 7.6%) |
| Median Home Value | $249,320 |
| Average Home Value | $331,616 |
Housing Distribution
Address Breakdown
Residential
1,193
Single Family
1,081
Multi-Family
112
Businesses
138
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 2019
3,746 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60165, Stone Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,363 (100%) |
| Owner Occupied HU | 656 (48.1%) |
| Renter Occupied HU | 603 (44.2%) |
| Vacant Housing Units | 104 ( 7.6%) |
| Median Home Value | $249,320 |
| Average Home Value | $331,616 |
Housing Distribution
Address Breakdown
Residential
1,193
Single Family
1,081
Multi-Family
112
Businesses
138
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12597111