236 N Waterford Dr #11BSchaumburgIL60194
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 236 N Waterford Dr #11B, Schaumburg, IL, 60194 in Schaumburg deserves attention. This $279,000 property earns $2,692/mo in rent, a 11.58% gross yield, and nets $756/mo after the $1,255/mo payment. DSCR 2.15 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $77,083 compounds alongside $2,570/yr in yearly equity build, for a total cumulative return of $155,408.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 4.8% |
| Monthly Cash Flow | $756 | $1,200 |
City averages based on Schaumburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,692 |
| Total Monthly Debt Service | $1,824 |
| DSCR Ratio | 1.48x |
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 1976
1,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60194, Schaumburg, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,267 (100%) |
| Owner Occupied HU | 5,807 (70.2%) |
| Renter Occupied HU | 2,052 (24.8%) |
| Vacant Housing Units | 408 ( 4.9%) |
| Median Home Value | $333,292 |
| Average Home Value | $348,916 |
Housing Distribution
Address Breakdown
Residential
8,158
Single Family
6,509
Multi-Family
1,649
Businesses
341
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 1976
1,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60194, Schaumburg, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,267 (100%) |
| Owner Occupied HU | 5,807 (70.2%) |
| Renter Occupied HU | 2,052 (24.8%) |
| Vacant Housing Units | 408 ( 4.9%) |
| Median Home Value | $333,292 |
| Average Home Value | $348,916 |
Housing Distribution
Address Breakdown
Residential
8,158
Single Family
6,509
Multi-Family
1,649
Businesses
341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A