360 Claymoor Rd #3-GHinsdaleIL60521
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 360 Claymoor Rd #3-G, Hinsdale, IL, 60521 in Hinsdale. Priced at $359,900, it generates $5,400/mo in gross rent and $2,370/mo in net monthly cash flow, a 18.01% yield that comfortably supports the 3.34 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $28,436. Five-year appreciation: $99,434. Equity from principal paydown: $3,315/yr. Total projected cumulative return: $292,518.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18% | 5.2% |
| Monthly Cash Flow | $2,370 | $300 |
City averages based on Hinsdale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,400 |
| Total Monthly Debt Service | $2,887 |
| DSCR Ratio | 1.87x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1968
N/A lot
$N/A/sqft
$534 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60521, Hinsdale, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,524 (100%) |
| Owner Occupied HU | 5,401 (82.8%) |
| Renter Occupied HU | 632 ( 9.7%) |
| Vacant Housing Units | 491 ( 7.5%) |
| Median Home Value | $952,215 |
| Average Home Value | $1,137,756 |
Housing Distribution
Address Breakdown
Residential
6,376
Single Family
5,567
Multi-Family
809
Businesses
668
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
Condo
Built in 1968
N/A lot
$N/A/sqft
$534 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60521, Hinsdale, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,524 (100%) |
| Owner Occupied HU | 5,401 (82.8%) |
| Renter Occupied HU | 632 ( 9.7%) |
| Vacant Housing Units | 491 ( 7.5%) |
| Median Home Value | $952,215 |
| Average Home Value | $1,137,756 |
Housing Distribution
Address Breakdown
Residential
6,376
Single Family
5,567
Multi-Family
809
Businesses
668
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices