402 N Gray StSidellIL61876
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 Sidell at 402 N Gray St, Sidell, IL, 61876 priced at $149,900 converts $1,165/mo rent into $80/mo cash flow after a $734/mo obligation. Total monthly income equals $1,165/mo, and annual cash flow totals $963/yr on $49,692 invested. Return on cash invested prints 21.85% in year one, and rental yield reads 9.33% against a $149,900 entry. Equity gained on principal adds $967/yr, while 5% annual appreciation compiles into $41,415 by year five. Five-year ROI reaches 114.7% and total cumulative return in cash sums $56,999. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,165/mo property income covering a $734/mo payment, not borrower’s personal income.
Single Family
Built in 1924
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61876, Sidell, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 277 (100%) |
| Owner Occupied HU | 206 (74.4%) |
| Renter Occupied HU | 32 (11.6%) |
| Vacant Housing Units | 39 (14.1%) |
| Median Home Value | $85,000 |
| Average Home Value | $111,056 |
Housing Distribution
Address Breakdown
Residential
163
Single Family
163
Multi-Family
0
Businesses
17
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
