39161 N Holdridge Ave, Beach Park, IL, 60099 | $828/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1140 sft

9 S Midland Ave, Mundelein, IL, 60060

4 Bed
4 Bath
2232 sft

992 Neuhaven Dr, Antioch, IL, 60002

2 Bed
2 Bath
1386 sft

6914 53rd STREET #47, Kenosha, WI, 53144

3 Bed
2 Bath
1710 sft

7522 25th AVENUE, Kenosha, WI, 53143

Nearby investment properties with comparable prices

3 Bed
2 Bath
864 sft

414 Fairlawn Dr, Round Lake Park, IL, 60073

3 Bed
2 Bath
1193 sft

18705 W Ash Dr, Gurnee, IL, 60031

3 Bed
3 Bath
1696 sft

313 Poplar Ct, Lindenhurst, IL, 60046

2 Bed
2 Bath
1308 sft

6820 Chesapeake Ct, Gurnee, IL, 60031

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

Investment property for sale in Beach Park at 39161 N Holdridge Ave, Beach Park, IL, 60099 offers a 11.43% rental yield on a $319,900 purchase with $3,047/mo rent. Total monthly income registers $3,047/mo, and a $1,566/mo payment leaves $828/mo available for distribution. Annual cash flow reaches $9,934/yr on $106,047 to close, and return on cash invested stands at 29.28% in year one. Equity gained on principal adds $2,064/yr while 5% annual appreciation supports $88,382 over five years. Portfolio math shows five-year ROI at 154.06% and total cumulative return in cash at $163,376. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,047/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1941

0.37 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60099, Zion, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,120 (100%)
Owner Occupied HU	7,070 (58.3%)
Renter Occupied HU	4,242 (35.0%)
Vacant Housing Units	808 ( 6.7%)
Median Home Value	$201,948
Average Home Value	$236,141