35737 Jay DrWilmingtonIL60481
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 Wilmington at 35737 Jay Dr, Wilmington, IL, 60481 listed at $270,000 pairs $2,640/mo rent with a $1,322/mo payment to leave $767/mo cash flow. Total monthly income runs $2,640/mo, and annual cash flow reaches $9,201/yr on $89,505 cash to close. Return on cash invested measures 30.19% in year one, and rental yield registers 11.73% at a $270,000 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,596 by year five. Five-year ROI tracks 158.94% and total cumulative return in cash totals $142,261. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $1,322/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60481, Wilmington, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,847 (100%) |
| Owner Occupied HU | 3,940 (67.4%) |
| Renter Occupied HU | 1,080 (18.5%) |
| Vacant Housing Units | 827 (14.1%) |
| Median Home Value | $330,893 |
| Average Home Value | $359,001 |
Housing Distribution
Address Breakdown
Residential
5,124
Single Family
4,953
Multi-Family
171
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aaron Tidmore • RE/MAX Ultimate Professionals
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12481044