2315 Horseshoe Cir #10201, Naperville, IL, 60564 | $300/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2100 sft

3721 Terrance Ferry Dr, Joliet, IL, 60431

2 Bed
3 Bath
1362 sft

16765 S Sunset Ridge Ct, Lockport, IL, 60441

2 Bed
2 Bath
1450 sft

914 Prospect Ct #914, Naperville, IL, 60540

3 Bed
3 Bath
2058 sft

636 Walnut Oaks Dr, Roselle, IL, 60172

Nearby investment properties with comparable prices

3 Bed
3 Bath
1561 sft

2469 Semillon St, Oswego, IL, 60543

3 Bed
3 Bath
1613 sft

512 Adirondack Ct, Joliet, IL, 60436

3 Bed
3 Bath
1577 sft

341 Kingsport Dr, South Elgin, IL, 60177

3 Bed
3 Bath
1756 sft

1279 Foxglove Dr, Bartlett, IL, 60103

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

Investment property for sale in Naperville at 2315 Horseshoe Cir #10201, Naperville, IL, 60564 offers a 9.14% rental yield on a $441,125 purchase with $3,360/mo rent. Total monthly income registers $3,360/mo, and a $2,159/mo payment leaves $300/mo available for distribution. Annual cash flow reaches $3,604/yr on $146,233 to close, and return on cash invested stands at 22.37% in year one. Equity gained on principal adds $2,847/yr while 5% annual appreciation supports $121,875 over five years. Portfolio math shows five-year ROI at 117.05% and total cumulative return in cash at $171,171. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,360/mo property income against a $2,159/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2026

1,728 sqft lot

$N/A/sqft

No HOA