512 N Richman St, Villa Grove, IL, 61956 | $653/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1082 sft

505 S Maple St, Urbana, IL, 61801

2 Bed
1 Bath
625 sft

206 S Lynn St, Champaign, IL, 61820

2 Bed
1 Bath
764 sft

1009 E Michigan Ave, Urbana, IL, 61801

2 Bed
1 Bath
1015 sft

506 N Willis Ave, Champaign, IL, 61821

Nearby investment properties with comparable prices

2 Bed
1 Bath
1090 sft

207 E Madison St, Homer, IL, 61849

2 Bed
1 Bath
878 sft

1302 Christopher Cir APT 4, Urbana, IL, 61802

2 Bed
1 Bath
970 sft

1304 Christopher Cir #1, Urbana, IL, 61801

2 Bed
1 Bath
925 sft

1004 S Pleasantview Dr, Tuscola, IL, 61953

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 512 N Richman St, Villa Grove, IL, 61956 uses $39,449 cash to close to unlock $7,836/yr annual cash flow and $653/mo monthly cash flow. Total monthly income runs $1,478/mo, and a $582/mo payment keeps the spread at $653/mo. Purchase price stands at $119,000, and rental yield measures 14.9% with $1,478/mo rent. Return on cash invested shows 39.77% in year one, and 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 210.49% and total cumulative return in cash records $83,033. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,478/mo property income covering a $582/mo payment rather than investor’s personal income.

Single Family

Built in 1974

9,940 sqft lot

$N/A/sqft

No HOA