403 State StDupoIL62239
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 403 State St, Dupo, IL, 62239 in Dupo, $125,000, 9.79% gross yield, $153/mo net income. Consider it a market-entry position, the $1,020/mo rent covers the $562/mo payment with a margin, and 5%/yr appreciation is projected to add $34,535 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.81) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $57,667.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.5% |
| Monthly Cash Flow | $153 | $300 |
City averages based on Dupo market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,020 |
| Total Monthly Debt Service | $817 |
| DSCR Ratio | 1.25x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1913
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62239, Dupo, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,170 (100%) |
| Owner Occupied HU | 1,426 (65.7%) |
| Renter Occupied HU | 513 (23.6%) |
| Vacant Housing Units | 231 (10.6%) |
| Median Home Value | $123,375 |
| Average Home Value | $171,618 |
Housing Distribution
Address Breakdown
Residential
1,997
Single Family
1,934
Multi-Family
63
Businesses
108
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
Single Family
Built in 1913
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62239, Dupo, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,170 (100%) |
| Owner Occupied HU | 1,426 (65.7%) |
| Renter Occupied HU | 513 (23.6%) |
| Vacant Housing Units | 231 (10.6%) |
| Median Home Value | $123,375 |
| Average Home Value | $171,618 |
Housing Distribution
Address Breakdown
Residential
1,997
Single Family
1,934
Multi-Family
63
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices