510 W Harrison St, Villa Grove, IL, 61956 | $353/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
672 sft

405 N Russell St, Champaign, IL, 61821

3 Bed
1 Bath
1612 sft

39 E Us Highway 36, Atwood, IL, 61913

Investment Property+ 1 more

3 Bed
1 Bath
940 sft

1702 Ridgeland Dr, Champaign, IL, 61821

2 Bed
1 Bath
874 sft

2007 E Florida Ave APT A, Urbana, IL, 61802

Nearby investment properties with comparable prices

2 Bed
1 Bath
1302 sft

303 N Main St, Tuscola, IL, 61953

2 Bed
2 Bath
1188 sft

707 E Fairlawn Dr, Urbana, IL, 61801

3 Bed
1 Bath
832 sft

1304 Briarcliff Dr, Urbana, IL, 61801

4 Bed
2 Bath
- sft

209 E Kerr Ave, Urbana, IL, 61801

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

Investment property for sale in Villa Grove at 510 W Harrison St, Villa Grove, IL, 61956 at $184,000 posts ROI 26.86% with $353/mo cash flow from $1,630/mo rent. Total monthly income equals $1,630/mo, and annual cash flow records $4,240/yr on $60,996 to close. Return on cash invested measures 26.86% and rental yield reads 10.63% at the current $184,000. Equity gained on principal adds $1,187/yr, and 5% annual appreciation supports $50,836 by year five. Five-year ROI prints 141.14% and total cumulative return in cash totals $86,089.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,630/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1944

6,200 sqft lot

$N/A/sqft

No HOA