503 N 1st StAshtonIL61006
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.48% yield at 503 N 1st St, Ashton, IL, 61006 in Ashton is solid, but the $607/mo payment compresses net cash flow to $130/mo at $134,900. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $37,270 by year five, and $1,242/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.76) without U.S. income documentation. Total projected return: $59,970.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 8.0% |
| Monthly Cash Flow | $130 | $150 |
City averages based on Ashton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,066 |
| Total Monthly Debt Service | $882 |
| DSCR Ratio | 1.21x |
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 1924
10,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61006, Ashton, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 721 (100%) |
| Owner Occupied HU | 494 (68.5%) |
| Renter Occupied HU | 159 (22.1%) |
| Vacant Housing Units | 68 ( 9.4%) |
| Median Home Value | $165,000 |
| Average Home Value | $221,964 |
Housing Distribution
Address Breakdown
Residential
411
Single Family
387
Multi-Family
24
Businesses
42
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 1924
10,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61006, Ashton, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 721 (100%) |
| Owner Occupied HU | 494 (68.5%) |
| Renter Occupied HU | 159 (22.1%) |
| Vacant Housing Units | 68 ( 9.4%) |
| Median Home Value | $165,000 |
| Average Home Value | $221,964 |
Housing Distribution
Address Breakdown
Residential
411
Single Family
387
Multi-Family
24
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices