2782 Elden DrYorkvilleIL60560
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 2782 Elden Dr, Yorkville, IL, 60560 in Yorkville. At $501,385 it earns $3,719/mo in rent and distributes $241/mo to the owner after the $2,255/mo payment, a consistent 8.9% yield. DSCR 1.65 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $138,523 in value; $4,618/yr in principal paydown compounds ownership stake. Total projected return: $207,278.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.5% |
| Monthly Cash Flow | $241 | $250 |
City averages based on Yorkville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,719 |
| Total Monthly Debt Service | $3,278 |
| DSCR Ratio | 1.13x |
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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60560, Yorkville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,078 (100%) |
| Owner Occupied HU | 9,113 (82.3%) |
| Renter Occupied HU | 1,660 (15.0%) |
| Vacant Housing Units | 305 ( 2.8%) |
| Median Home Value | $347,383 |
| Average Home Value | $362,406 |
Housing Distribution
Address Breakdown
Residential
10,847
Single Family
10,408
Multi-Family
439
Businesses
776
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60560, Yorkville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,078 (100%) |
| Owner Occupied HU | 9,113 (82.3%) |
| Renter Occupied HU | 1,660 (15.0%) |
| Vacant Housing Units | 305 ( 2.8%) |
| Median Home Value | $347,383 |
| Average Home Value | $362,406 |
Housing Distribution
Address Breakdown
Residential
10,847
Single Family
10,408
Multi-Family
439
Businesses
776
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
