45W251 Ic TrlMaple ParkIL60151
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 45W251 Ic Trl, Maple Park, IL, 60151 in Maple Park is listed at $599,000 and delivers $4,426/mo in rent and $271/mo in net monthly cash flow. The 8.87% yield and 1.64 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $165,493 over five years, and $5,517/yr in principal reduction supplements cash return. Total projected cumulative return: $246,604.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 7.5% |
| Monthly Cash Flow | $271 | $18,000 |
City averages based on Maple Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,426 |
| Total Monthly Debt Service | $3,916 |
| DSCR Ratio | 1.13x |
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 1972
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60151, Maple Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,656 (100%) |
| Owner Occupied HU | 1,354 (81.8%) |
| Renter Occupied HU | 223 (13.5%) |
| Vacant Housing Units | 79 ( 4.8%) |
| Median Home Value | $397,289 |
| Average Home Value | $435,434 |
Housing Distribution
Address Breakdown
Residential
1,470
Single Family
1,470
Multi-Family
0
Businesses
111
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 1972
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60151, Maple Park, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,656 (100%) |
| Owner Occupied HU | 1,354 (81.8%) |
| Renter Occupied HU | 223 (13.5%) |
| Vacant Housing Units | 79 ( 4.8%) |
| Median Home Value | $397,289 |
| Average Home Value | $435,434 |
Housing Distribution
Address Breakdown
Residential
1,470
Single Family
1,470
Multi-Family
0
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Annette Siwy • Siwy Real Estate, Inc.
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12413489