439 Bay Tree CirVernon HillsIL60061
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 Vernon Hills at 439 Bay Tree Cir, Vernon Hills, IL, 60061 priced at $486,500 converts $4,588/mo rent into $809/mo cash flow after a $2,381/mo obligation. Total monthly income equals $4,588/mo, and annual cash flow totals $9,712/yr on $161,275 invested. Return on cash invested prints 25.93% in year one, and rental yield reads 11.32% against a $486,500 entry. Equity gained on principal adds $3,139/yr, while 5% annual appreciation compiles into $134,411 by year five. Five-year ROI reaches 137.23% and total cumulative return in cash sums $221,309. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,588/mo property income covering a $2,381/mo payment, not borrower’s personal income.
Townhouse
Built in 2002
1,742 sqft lot
$N/A/sqft
$318 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60061, Vernon Hills, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,220 (100%) |
| Owner Occupied HU | 7,137 (63.6%) |
| Renter Occupied HU | 3,560 (31.7%) |
| Vacant Housing Units | 523 ( 4.7%) |
| Median Home Value | $404,450 |
| Average Home Value | $451,312 |
Housing Distribution
Address Breakdown
Residential
11,337
Single Family
7,825
Multi-Family
3,512
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A