7820 Landon Ln, Roscoe, IL, 61073 | 4.15% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1800 sft

2012 Pioneer Dr, Beloit, WI, 53511

2 Bed
2 Bath
1435 sft

882 Fuller Ln, Belvidere, IL, 61008

Currently Rented+ 1 more

4 Bed
2 Bath
2328 sft

1128 Grant Ave, Rockford, IL, 61103

2 Bed
1 Bath
1156 sft

1410 Charlotte Dr, Rockford, IL, 61108

Nearby investment properties with comparable prices

3 Bed
3 Bath
2690 sft

3286 Autumn Lane, Janesville, WI, 53546

3 Bed
2 Bath
2311 sft

10120 West State 81 Road, Beloit, WI, 53511

4 Bed
3 Bath
2781 sft

10906 Hamborg Rd, Roscoe, IL, 61073

3 Bed
3 Bath
2820 sft

4536 Plantation Lane, Milton, WI, 53563

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

Total monthly income runs $2,160/mo, and a $3,058/mo payment. Purchase price stands at $624,850, and rental yield measures 4.15% with $2,160/mo rent. Return on cash invested shows 7.37% in year one, and 5% annual appreciation builds toward $172,635 over five years. Five-year ROI reaches 36.58% and total cumulative return in cash records $75,206. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,160/mo property income covering a $3,058/mo payment rather than investor’s personal income.

Single Family

Built in 2026

0.59 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 61073, Roscoe, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,120 (100%)
Owner Occupied HU	6,539 (80.5%)
Renter Occupied HU	1,250 (15.4%)
Vacant Housing Units	331 ( 4.1%)
Median Home Value	$241,380
Average Home Value	$277,513