28W773 Stafford PlWarrenvilleIL60555
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 Warrenville at 28W773 Stafford Pl, Warrenville, IL, 60555 generates $3,835/mo in rent and, after a $2,324/mo payment, leaves $320/mo in cash flow. Total monthly income is $3,835/mo, and annual cash flow is $3,845/yr on $157,429 invested. Return on cash invested sits at 22.35% in year one, and rental yield is 9.69% on a $474,900 entry. Equity gained on principal adds $3,064/yr, while 5% annual appreciation builds toward $131,206 over five years. Five-year ROI reaches 117.54% and total cumulative return in cash sums $185,039. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,835/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
2,178 sqft lot
$N/A/sqft
$221 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Becky Chase VanderVeen, C-RET,GRI • Realty Executives Premier Illinois
Mls Name: MRED as distributed by MLS GRID
Mls Provider:
Mls ID: #12469438
Disclaimer: Based on information submitted to the MLS GRID as of 2025. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17)