39806 Waterloo DrBeach ParkIL60083
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 Beach Park at 39806 Waterloo Dr, Beach Park, IL, 60083 offers a 10.3% rental yield on a $367,800 purchase with $3,157/mo rent. Total monthly income registers $3,157/mo, and a $1,800/mo payment leaves $422/mo available for distribution. Annual cash flow reaches $5,065/yr on $121,926 to close, and return on cash invested stands at 24.06% in year one. Equity gained on principal adds $2,373/yr while 5% annual appreciation supports $101,616 over five years. Portfolio math shows five-year ROI at 126.78% and total cumulative return in cash at $154,582. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,157/mo property income against a $1,800/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
7,801 sqft lot
$N/A/sqft
$184 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60083, Wadsworth, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,658 (100%) |
| Owner Occupied HU | 3,079 (84.2%) |
| Renter Occupied HU | 434 (11.9%) |
| Vacant Housing Units | 145 ( 4.0%) |
| Median Home Value | $333,315 |
| Average Home Value | $382,460 |
Housing Distribution
Address Breakdown
Residential
3,583
Single Family
3,583
Multi-Family
0
Businesses
145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A