3402 Melissa LnUrbanaIL61802
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 Urbana at 3402 Melissa Ln, Urbana, IL, 61802 uses $117,649 cash to close to unlock $6,257/yr annual cash flow and $521/mo monthly cash flow. Total monthly income runs $2,983/mo, and a $1,737/mo payment keeps the spread at $521/mo. Purchase price stands at $354,900, and rental yield measures 10.09% with $2,983/mo rent. Return on cash invested shows 25.23% in year one, and 5% annual appreciation builds toward $98,052 over five years. Five-year ROI reaches 132.35% and total cumulative return in cash records $155,704. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,983/mo property income covering a $1,737/mo payment rather than investor’s personal income.
Single Family
Built in 2025
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61802, Urbana, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,708 (100%) |
| Owner Occupied HU | 5,274 (54.3%) |
| Renter Occupied HU | 3,527 (36.3%) |
| Vacant Housing Units | 907 ( 9.3%) |
| Median Home Value | $207,093 |
| Average Home Value | $226,420 |
Housing Distribution
Address Breakdown
Residential
9,614
Single Family
7,117
Multi-Family
2,497
Businesses
474
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices