5 Willimantic Rd, Rochester, IL, 62563 | $438/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1977 sft

1017 E Ash St, Taylorville, IL, 62568

5 Bed
4 Bath
5140 sft

10 The Elms, Springfield, IL, 62712

3 Bed
2 Bath
1428 sft

200 N Durkin Dr, Springfield, IL, 62702

3 Bed
2 Bath
1364 sft

327 Wagon Wheel Ln, Chatham, IL, 62629

Nearby investment properties with comparable prices

3 Bed
3 Bath
2400 sft

1109 Larchmont Dr, Springfield, IL, 62704

3 Bed
2 Bath
1558 sft

3131 Turning Mill Dr, Springfield, IL, 62704

3 Bed
2 Bath
1806 sft

514 N Constant St, Dawson, IL, 62520

3 Bed
2 Bath
2508 sft

2357 Grinnell Dr, Springfield, IL, 62704

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Rochester at 5 Willimantic Rd, Rochester, IL, 62563 priced at $265,600 pairs $2,296/mo rent with $438/mo cash flow after a $1,300/mo payment. Total monthly income equals $2,296/mo, and annual cash flow comes to $5,259/yr on $88,046 invested. Return on cash invested is 25.88% in year one, and rental yield stands at 10.37% on a $265,600 basis. Equity gained on principal adds $1,714/yr, and 5% annual appreciation accumulates to $73,380 by year five. Five-year ROI measures 135.98% and total cumulative return in cash reaches $119,724. For financing, Ziffy Mortgage’s DSCR program evaluates $2,296/mo property income against a $1,300/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in N/A

0.69 Acres lot

$N/A/sqft

No HOA