400 Village Cir UNIT 102Willow SpringsIL60480
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 Willow Springs at 400 Village Cir UNIT 102, Willow Springs, IL, 60480 earns $706/mo cash flow from $2,092/mo rent with a $978/mo payment. Total monthly income totals $2,092/mo, and annual cash flow totals $8,470/yr on $66,267 capital. ROI tracks 32.69% on current figures, and rental yield reads 12.56% at a $199,900 purchase. Equity gained on principal adds $1,290/yr, and 5% annual appreciation supports $55,229 over five years. Five-year ROI reaches 172.36% and total cumulative return in cash sums $114,217. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,092/mo property income instead of your personal income.
Condo
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60480, Willow Springs, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,337 (100%) |
| Owner Occupied HU | 1,991 (85.2%) |
| Renter Occupied HU | 224 ( 9.6%) |
| Vacant Housing Units | 122 ( 5.2%) |
| Median Home Value | $383,333 |
| Average Home Value | $500,295 |
Housing Distribution
Address Breakdown
Residential
2,322
Single Family
1,985
Multi-Family
337
Businesses
206
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lucy Mierop • RE/MAX Market
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12453121