7509 Waterstone WayNapervilleIL60565
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
Investment property for sale in Naperville at 7509 Waterstone Way, Naperville, IL, 60565 offers a 8.38% rental yield on a $904,300 purchase with $6,318/mo rent. Total monthly income registers $6,318/mo, and a $4,426/mo payment leaves $17/mo available for distribution. Annual cash flow reaches $201/yr on $297,515 to close, and return on cash invested stands at 20.13% in year one. Equity gained on principal adds $5,835/yr while 5% annual appreciation supports $249,841 over five years. Portfolio math shows five-year ROI at 105.01% and total cumulative return in cash at $312,414. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,318/mo property income against a $4,426/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
10,044 sqft lot
$N/A/sqft
$29 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60565, Naperville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,164 (100%) |
| Owner Occupied HU | 12,175 (86.0%) |
| Renter Occupied HU | 1,635 (11.5%) |
| Vacant Housing Units | 354 ( 2.5%) |
| Median Home Value | $515,699 |
| Average Home Value | $542,004 |
Housing Distribution
Address Breakdown
Residential
13,980
Single Family
12,434
Multi-Family
1,546
Businesses
197
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A