622 Woodlawn DrProphetstownIL61277
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
Investment Highlights
Rental property for sale in Prophetstown at 622 Woodlawn Dr, Prophetstown, IL, 61277 priced at $157,000 pairs $1,223/mo rent with $134/mo cash flow after a $768/mo payment. Total monthly income equals $1,223/mo, and annual cash flow comes to $1,613/yr on $52,046 invested. Return on cash invested is 23.01% in year one, and rental yield stands at 9.35% on a $157,000 basis. Equity gained on principal adds $1,013/yr, and 5% annual appreciation accumulates to $43,376 by year five. Five-year ROI measures 120.49% and total cumulative return in cash reaches $62,708. For financing, Ziffy Mortgage’s DSCR program evaluates $1,223/mo property income against a $768/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61277, Prophetstown, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,475 (100%) |
| Owner Occupied HU | 1,053 (71.4%) |
| Renter Occupied HU | 252 (17.1%) |
| Vacant Housing Units | 170 (11.5%) |
| Median Home Value | $164,983 |
| Average Home Value | $205,166 |
Housing Distribution
Address Breakdown
Residential
1,340
Single Family
1,312
Multi-Family
28
Businesses
98
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tina DeMay • Bird Realty
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12426993