30020 180th Ave WIllinois CityIL61259
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 30020 180th Ave W, Illinois City, IL, 61259 in Illinois City is capital appreciation. Rental yield 3%. The 3% gross yield at $670,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $185,109 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.56) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $64,995.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3% | 7.5% |
| Monthly Cash Flow | $(2,972) | $200 |
City averages based on Illinois City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,675 |
| Total Monthly Debt Service | $4,381 |
| DSCR Ratio | 0.38x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Home Type Unknown
Built in 1972
80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61259, Illinois City, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 527 (100%) |
| Owner Occupied HU | 433 (82.2%) |
| Renter Occupied HU | 54 (10.2%) |
| Vacant Housing Units | 40 ( 7.6%) |
| Median Home Value | $221,284 |
| Average Home Value | $243,274 |
Housing Distribution
Address Breakdown
Residential
487
Single Family
487
Multi-Family
0
Businesses
10
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
Home Type Unknown
Built in 1972
80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61259, Illinois City, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 527 (100%) |
| Owner Occupied HU | 433 (82.2%) |
| Renter Occupied HU | 54 (10.2%) |
| Vacant Housing Units | 40 ( 7.6%) |
| Median Home Value | $221,284 |
| Average Home Value | $243,274 |
Housing Distribution
Address Breakdown
Residential
487
Single Family
487
Multi-Family
0
Businesses
10
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices