301 Donovan StBeavervilleIL60912
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
Investment property for sale in Beaverville at 301 Donovan St, Beaverville, IL, 60912 offers a 9.51% rental yield on a $109,900 purchase with $871/mo rent. Total monthly income registers $871/mo, and a $538/mo payment leaves $109/mo available for distribution. Annual cash flow reaches $1,303/yr on $36,432 to close, and return on cash invested stands at 23.49% in year one. Equity gained on principal adds $709/yr while 5% annual appreciation supports $30,363 over five years. Portfolio math shows five-year ROI at 123.04% and total cumulative return in cash at $44,824. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $871/mo property income against a $538/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60912, Beaverville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 231 (100%) |
| Owner Occupied HU | 167 (72.3%) |
| Renter Occupied HU | 37 (16.0%) |
| Vacant Housing Units | 27 (11.7%) |
| Median Home Value | $116,016 |
| Average Home Value | $139,177 |
Housing Distribution
Address Breakdown
Residential
106
Single Family
106
Multi-Family
0
Businesses
11
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rory Hertzberg • Village Realty, Inc
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12487907