29W477 Blackthorn Ln, Warrenville, IL, 60555 | $13/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
- sft

614 Illinois Ave, Elgin, IL, 60120

2 Bed
2 Bath
1064 sft

7318 Winthrop Way UNIT 4, Downers Grove, IL, 60516

2 Bed
2 Bath
845 sft

110 Klein Creek Ct APT 5E, Carol Stream, IL, 60188

2 Bed
2 Bath
1060 sft

6340 Americana Dr APT 903, Willowbrook, IL, 60527

Nearby investment properties with comparable prices

Currently Rented+ 1 more

2 Bed
2 Bath
1246 sft

2051 Creekside Dr APT 2-3, Wheaton, IL, 60189

3 Bed
2 Bath
1131 sft

1052 Ashton Ct, Streamwood, IL, 60107

2 Bed
2 Bath
966 sft

1312 McDowell Rd #202, Naperville, IL, 60563

1 Bed
1 Bath
850 sft

5517 Lakeside Dr APT 3E, Lisle, IL, 60532

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

Rental property for sale in Warrenville at 29W477 Blackthorn Ln, Warrenville, IL, 60555 generates $1,885/mo in rent and, after a $1,321/mo payment, leaves $13/mo in cash flow. Total monthly income is $1,885/mo, and annual cash flow is $155/yr on $89,472 invested. Return on cash invested sits at 20.08% in year one, and rental yield is 8.38% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 104.74% and total cumulative return in cash sums $93,714. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,885/mo property income rather than buyer’s personal income.

Townhouse

Built in 1978

2,210 sqft lot

$N/A/sqft

No HOA