203 Drake Ave, Rochelle, IL, 61068 | 3.77% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4924 sft

1024 White Pine Dr, Dixon, IL, 61021

4 Bed
2 Bath
2290 sft

310 N Oak Ln, Dixon, IL, 61021

4 Bed
3 Bath
2088 sft

217 Park Dr, Dixon, IL, 61021

4 Bed
4 Bath
2800 sft

8406 Delaware St, Dixon, IL, 61021

Nearby investment properties with comparable prices

3 Bed
2 Bath
1363 sft

145 W Eisenhower St, Waterman, IL, 60556

2 Bed
2 Bath
1218 sft

417 S 6th St, Dekalb, IL, 60115

4 Bed
2 Bath
1344 sft

845 N 10th St, Dekalb, IL, 60115

3 Bed
2 Bath
1668 sft

2310 N 1st St, Dekalb, IL, 60115

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

Total monthly income runs $1,020/mo, and a $1,591/mo payment. Purchase price stands at $325,000, and rental yield measures 3.77% with $1,020/mo rent. Return on cash invested shows 6.16% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 30.11% and total cumulative return in cash records $32,437. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,020/mo property income covering a $1,591/mo payment rather than investor’s personal income.

Single Family

Built in 1970

0.31 Acres lot

$N/A/sqft

No HOA