7702 W 87th Pl APT 12BridgeviewIL60455
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 7702 W 87th Pl APT 12, Bridgeview, IL, 60455 in Bridgeview speaks for itself: 26.41% gross on a $145,000 price, generating $3,191/mo in rent and $1,991/mo in net income after the $652/mo debt service. DSCR 4.89, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $23,893 stacks alongside $40,061 in projected five-year appreciation and $1,335/yr in principal reduction. Projected total cumulative return: $187,078.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.4% | 6.0% |
| Monthly Cash Flow | $1,991 | $250 |
City averages based on Bridgeview market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,191 |
| Total Monthly Debt Service | $1,098 |
| DSCR Ratio | 2.91x |
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.
Condo
Built in 1976
N/A lot
$N/A/sqft
$150 monthly HOA
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
Condo
Built in 1976
N/A lot
$N/A/sqft
$150 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices