436 Kelly LnCrystal LakeIL60012
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 Crystal Lake at 436 Kelly Ln, Crystal Lake, IL, 60012 uses $165,750 cash to close to unlock $3,531/yr annual cash flow and $294/mo monthly cash flow. Total monthly income runs $3,970/mo, and a $2,447/mo payment keeps the spread at $294/mo. Purchase price stands at $500,000, and rental yield measures 9.53% with $3,970/mo rent. Return on cash invested shows 22.04% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 115.81% and total cumulative return in cash records $191,960. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,970/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 1996
7,840 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60012, Crystal Lake, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,498 (100%) |
| Owner Occupied HU | 3,842 (85.4%) |
| Renter Occupied HU | 483 (10.7%) |
| Vacant Housing Units | 173 ( 3.8%) |
| Median Home Value | $413,115 |
| Average Home Value | $454,064 |
Housing Distribution
Address Breakdown
Residential
4,334
Single Family
4,128
Multi-Family
206
Businesses
194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Preves • Berkshire Hathaway HomeServices Starck Real Estate
Mls Name: MRED as distributed by MLS GRID
Mls Provider:
Mls ID: #12389003
Disclaimer: Based on information submitted to the MLS GRID as of 2025. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#17)