28W504 Rogers Ave, Warrenville, IL, 60555 | $518/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2334 sft

1718 Beloit Dr, Naperville, IL, 60565

4 Bed
4 Bath
2334 sft

818 N Edgewater Ln, Shorewood, IL, 60404

3 Bed
3 Bath
2559 sft

14207 S Pheasant Ln, Orland Park, IL, 60467

Investment Property+ 1 more

5 Bed
3 Bath
4293 sft

205 N Wright St, Naperville, IL, 60540

Nearby investment properties with comparable prices

3 Bed
3 Bath
2123 sft

201 Rosewood Ct, Westmont, IL, 60559

1 Bed
1 Bath
1000 sft

438 S Hill Ave, Elmhurst, IL, 60126

4 Bed
3 Bath
2521 sft

Townsend Plan, Waterford : Horizon, Elgin, IL, 60124

3 Bed
3 Bath
2464 sft

Dunbar Plan, Riverstone, Plainfield, IL, 60585

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 Warrenville at 28W504 Rogers Ave, Warrenville, IL, 60555 offers a 9.28% rental yield on a $650,000 purchase with $5,026/mo rent. Total monthly income registers $5,026/mo, and a $3,181/mo payment leaves $518/mo available for distribution. Annual cash flow reaches $6,215/yr on $213,850 to close, and return on cash invested stands at 22.97% in year one. Equity gained on principal adds $4,194/yr while 5% annual appreciation supports $179,583 over five years. Portfolio math shows five-year ROI at 120.18% and total cumulative return in cash at $257,006. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,026/mo property income against a $3,181/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1946

0.67 Acres lot

$N/A/sqft

No HOA