25 Harborside WayHawthorn WoodsIL60047
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
Investment property for sale in Hawthorn Woods at 25 Harborside Way, Hawthorn Woods, IL, 60047 offers a 9.95% rental yield on a $569,000 purchase with $4,718/mo rent. Total monthly income registers $4,718/mo, and a $2,785/mo payment leaves $771/mo available for distribution. Annual cash flow reaches $9,255/yr on $187,201 to close, and return on cash invested stands at 25% in year one. Equity gained on principal adds $3,672/yr while 5% annual appreciation supports $157,204 over five years. Portfolio math shows five-year ROI at 131.13% and total cumulative return in cash at $245,483. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,718/mo property income against a $2,785/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60047, Lake Zurich, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,786 (100%) |
| Owner Occupied HU | 13,527 (85.7%) |
| Renter Occupied HU | 1,704 (10.8%) |
| Vacant Housing Units | 555 ( 3.5%) |
| Median Home Value | $526,302 |
| Average Home Value | $573,642 |
Housing Distribution
Address Breakdown
Residential
15,304
Single Family
14,720
Multi-Family
584
Businesses
1,275
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Helen Oliveri • Helen Oliveri Real Estate
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12498209