401 W Bradley AveChampaignIL61820
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
Rental property for sale in Champaign at 401 W Bradley Ave, Champaign, IL, 61820 priced at $100,000 converts $777/mo rent into $84/mo cash flow after a $489/mo obligation. Total monthly income equals $777/mo, and annual cash flow totals $1,006/yr on $33,150 invested. Return on cash invested prints 22.94% in year one, and rental yield reads 9.32% against a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation compiles into $27,628 by year five. Five-year ROI reaches 120.08% and total cumulative return in cash sums $39,808. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $777/mo property income covering a $489/mo payment, not borrower’s personal income.
Single Family
Built in 1900
6,555 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61820, Champaign, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,852 (100%) |
| Owner Occupied HU | 3,150 (15.9%) |
| Renter Occupied HU | 14,193 (71.5%) |
| Vacant Housing Units | 2,509 (12.6%) |
| Median Home Value | $196,218 |
| Average Home Value | $258,415 |
Housing Distribution
Address Breakdown
Residential
18,926
Single Family
7,064
Multi-Family
11,862
Businesses
1,745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices