22 Colony West Dr #0ChampaignIL61820
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
Investment Highlights
Rental property for sale in Champaign at 22 Colony West Dr #0, Champaign, IL, 61820 priced at $168,500 pairs $1,492/mo rent with $323/mo cash flow after a $825/mo payment. Total monthly income equals $1,492/mo, and annual cash flow comes to $3,876/yr on $55,858 invested. Return on cash invested is 26.85% in year one, and rental yield stands at 10.63% on a $168,500 basis. Equity gained on principal adds $1,087/yr, and 5% annual appreciation accumulates to $46,553 by year five. Five-year ROI measures 141% and total cumulative return in cash reaches $78,762. For financing, Ziffy Mortgage’s DSCR program evaluates $1,492/mo property income against a $825/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61820, Champaign, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,852 (100%) |
| Owner Occupied HU | 3,150 (15.9%) |
| Renter Occupied HU | 14,193 (71.5%) |
| Vacant Housing Units | 2,509 (12.6%) |
| Median Home Value | $196,218 |
| Average Home Value | $258,415 |
Housing Distribution
Address Breakdown
Residential
18,926
Single Family
7,064
Multi-Family
11,862
Businesses
1,745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices