3102 Adelwood CirAuroraIL60503
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 3102 Adelwood Cir, Aurora, IL, 60503 in Aurora the bet is firmly on appreciation. Rental yield 0%. The 0% gross yield on a $578,312 price is below income-first thresholds, but 5%/yr value growth projects $159,777 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 10.0% |
| Monthly Cash Flow | $0 | $1,200 |
City averages based on Aurora market data in our database. Property projections are estimates.
Single Family
Built in 2026
8,197 sqft lot
$N/A/sqft
$360 monthly HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Single Family
Built in 2026
8,197 sqft lot
$N/A/sqft
$360 monthly HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Nicholas Solano • Twin Vines Real Estate Svcs
Mls Name: MRED as distributed by MLS GRID
Mls Provider:
Mls ID: #12573795
Disclaimer: Based on information submitted to the MLS GRID as of 2026. 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. [Click here for more information](/mls-disclaimers/#17)