2866 Stonewater Dr, Naperville, IL, 60564 | $444/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2048 sft

3507 Lake Shore Dr, Joliet, IL, 60431

2 Bed
2 Bath
1284 sft

1215 Violet Ln, Joliet, IL, 60431

2 Bed
2 Bath
1283 sft

1909 Timbers Edge Cir, Joliet, IL, 60431

3 Bed
2 Bath
1440 sft

4325 Timber Ridge Ct, Joliet, IL, 60431

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

44 Kings Ct #0, Westchester, IL, 60154

3 Bed
3 Bath
1400 sft

105 Concord Ln, Carol Stream, IL, 60188

3 Bed
3 Bath
1504 sft

24519 S Edwin Dr, Channahon, IL, 60410

3 Bed
2 Bath
1224 sft

427 46th Ave, Bellwood, IL, 60104

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Naperville at 2866 Stonewater Dr, Naperville, IL, 60564 offers a 9.69% rental yield on a $390,000 purchase with $3,149/mo rent. Total monthly income registers $3,149/mo, and a $1,909/mo payment leaves $444/mo available for distribution. Annual cash flow reaches $5,325/yr on $129,285 to close, and return on cash invested stands at 24.03% in year one. Equity gained on principal adds $2,517/yr while 5% annual appreciation supports $107,750 over five years. Portfolio math shows five-year ROI at 125.9% and total cumulative return in cash at $162,776. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,149/mo property income against a $1,909/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1999

N/A lot

$N/A/sqft

No HOA