2045 State StEldoradoIL62930
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 2045 State St, Eldorado, IL, 62930 in Eldorado: $1,583/mo in rent, $806/mo net, 16.96% gross yield, all on a $112,000 acquisition. The 3.14 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $30,944 in value, and $1,032/yr in principal paydown steadily builds equity. Projected total cumulative return: $94,726.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17% | 6.0% |
| Monthly Cash Flow | $806 | $450 |
City averages based on Eldorado market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,583 |
| Total Monthly Debt Service | $732 |
| DSCR Ratio | 2.16x |
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 1930
0.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62930, Eldorado, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,847 (100%) |
| Owner Occupied HU | 1,760 (61.8%) |
| Renter Occupied HU | 592 (20.8%) |
| Vacant Housing Units | 495 (17.4%) |
| Median Home Value | $100,919 |
| Average Home Value | $141,723 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,476
Multi-Family
49
Businesses
187
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 1930
0.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62930, Eldorado, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,847 (100%) |
| Owner Occupied HU | 1,760 (61.8%) |
| Renter Occupied HU | 592 (20.8%) |
| Vacant Housing Units | 495 (17.4%) |
| Median Home Value | $100,919 |
| Average Home Value | $141,723 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,476
Multi-Family
49
Businesses
187
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices