28 Regent Cir UNIT B2SchaumburgIL60193
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
Rental property for sale in Schaumburg at 28 Regent Cir UNIT B2, Schaumburg, IL, 60193 priced at $255,000 pairs $2,298/mo rent with $529/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,298/mo, and annual cash flow comes to $6,352/yr on $84,533 invested. Return on cash invested is 27.42% in year one, and rental yield stands at 10.81% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 144.15% and total cumulative return in cash reaches $121,856. For financing, Ziffy Mortgage’s DSCR program evaluates $2,298/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60193, Schaumburg, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,832 (100%) |
| Owner Occupied HU | 12,720 (75.6%) |
| Renter Occupied HU | 3,448 (20.5%) |
| Vacant Housing Units | 664 ( 3.9%) |
| Median Home Value | $351,998 |
| Average Home Value | $371,050 |
Housing Distribution
Address Breakdown
Residential
16,611
Single Family
11,150
Multi-Family
5,461
Businesses
877
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Finnander, CSC,SRES • Baird & Warner
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12530108