354 Vaughn Cir, Aurora, IL, 60502 | $467/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1883 sft

24349 W Alexis Ln, Plainfield, IL, 60585

2 Bed
3 Bath
1412 sft

2309 Overlook Ct, Naperville, IL, 60563

3 Bed
2 Bath
1148 sft

1203 Elm St, St Charles, IL, 60174

3 Bed
2 Bath
1147 sft

711 Sunnyside Rd, Roselle, IL, 60172

Nearby investment properties with comparable prices

3 Bed
2 Bath
2240 sft

155 S McLean Blvd, Elgin, IL, 60123

2 Bed
3 Bath
1243 sft

335 Glen Leven Ct, Schaumburg, IL, 60194

- Bed
- Bath
- sft

44 Kings Ct #0, Westchester, IL, 60154

3 Bed
3 Bath
1400 sft

105 Concord Ln, Carol Stream, IL, 60188

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 Aurora at 354 Vaughn Cir, Aurora, IL, 60502 priced at $390,000 pairs $3,172/mo rent with $467/mo cash flow after a $1,909/mo payment. Total monthly income equals $3,172/mo, and annual cash flow comes to $5,601/yr on $129,285 invested. Return on cash invested is 24.24% in year one, and rental yield stands at 9.76% on a $390,000 basis. Equity gained on principal adds $2,517/yr, and 5% annual appreciation accumulates to $107,750 by year five. Five-year ROI measures 127.06% and total cumulative return in cash reaches $164,264. For financing, Ziffy Mortgage’s DSCR program evaluates $3,172/mo property income against a $1,909/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2002

1,440 sqft lot

$N/A/sqft

No HOA