2323 Windsor LnCountry Club HillsIL60478
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 2323 Windsor Ln, Country Club Hills, IL, 60478 in Country Club Hills is narrow, $77/mo net on $805/mo rent after the $472/mo debt service, but the property operates at break-even-plus, not a loss. At $105,000 with a 9.2% yield, the long-run equity case via 5% appreciation ($29,010 over five years) and $967/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.71 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $45,123.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 7.0% |
| Monthly Cash Flow | $77 | $1,500 |
City averages based on Country Club Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $805 |
| Total Monthly Debt Service | $687 |
| DSCR Ratio | 1.17x |
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.
Townhouse
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
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
Townhouse
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60478, Country Club Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,139 (100%) |
| Owner Occupied HU | 4,129 (67.3%) |
| Renter Occupied HU | 1,574 (25.6%) |
| Vacant Housing Units | 436 ( 7.1%) |
| Median Home Value | $191,335 |
| Average Home Value | $229,683 |
Housing Distribution
Address Breakdown
Residential
6,037
Single Family
5,627
Multi-Family
410
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yolanda Weathers • Grandview Realty LLC
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12449551