79 Lakeside VillaSullivanIL61951
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 Sullivan at 79 Lakeside Villa, Sullivan, IL, 61951 offers $2,549/mo rent that, after a $1,767/mo payment, leaves $45/mo cash flow. Total monthly income is $2,549/mo, and annual cash flow is $539/yr on $119,672 cash. Return on cash invested measures 20.36% in year one, and rental yield stands at 8.47% at a $361,000 entry. Equity gained on principal adds $2,329/yr while 5% annual appreciation compounds into $99,738 by year five. Five-year ROI records 106.23% and total cumulative return in cash reaches $127,127. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,549/mo property income versus a $1,767/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
3.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61951, Sullivan, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,381 (100%) |
| Owner Occupied HU | 2,315 (68.5%) |
| Renter Occupied HU | 783 (23.2%) |
| Vacant Housing Units | 283 ( 8.4%) |
| Median Home Value | $145,991 |
| Average Home Value | $206,197 |
Housing Distribution
Address Breakdown
Residential
3,304
Single Family
3,220
Multi-Family
84
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
