200 Brookside Ln UNIT DWillowbrookIL60527
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 200 Brookside Ln UNIT D, Willowbrook, IL, 60527 in Willowbrook earns a 9.81% gross yield at $320,000. Rent of $2,615/mo nets $395/mo after the $1,439/mo mortgage. The 1.82 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $88,410 and $2,947/yr in equity accumulation project a total cumulative return of $147,836.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.0% |
| Monthly Cash Flow | $395 | $1,500 |
City averages based on Willowbrook market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,615 |
| Total Monthly Debt Service | $2,092 |
| DSCR Ratio | 1.25x |
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.
Condo
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60527, Willowbrook, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,885 (100%) |
| Owner Occupied HU | 9,054 (70.3%) |
| Renter Occupied HU | 2,992 (23.2%) |
| Vacant Housing Units | 839 ( 6.5%) |
| Median Home Value | $536,048 |
| Average Home Value | $626,569 |
Housing Distribution
Address Breakdown
Residential
12,354
Single Family
7,316
Multi-Family
5,038
Businesses
1,182
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
Condo
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60527, Willowbrook, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,885 (100%) |
| Owner Occupied HU | 9,054 (70.3%) |
| Renter Occupied HU | 2,992 (23.2%) |
| Vacant Housing Units | 839 ( 6.5%) |
| Median Home Value | $536,048 |
| Average Home Value | $626,569 |
Housing Distribution
Address Breakdown
Residential
12,354
Single Family
7,316
Multi-Family
5,038
Businesses
1,182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angela Kwan • Goodland Realty Inc.
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12466719