7925 Beacon DrPalos HeightsIL60463
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 7925 Beacon Dr, Palos Heights, IL, 60463 in Palos Heights deserves attention. This $410,000 property earns $4,128/mo in rent, a 12.08% gross yield, and nets $987/mo after the $1,844/mo payment. DSCR 2.24 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $113,275 compounds alongside $3,776/yr in yearly equity build, for a total cumulative return of $221,585.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.1% | 5.0% |
| Monthly Cash Flow | $987 | $250 |
City averages based on Palos Heights market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,128 |
| Total Monthly Debt Service | $2,978 |
| DSCR Ratio | 1.39x |
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.
Townhouse
Built in 1993
N/A lot
$N/A/sqft
$297 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
Townhouse
Built in 1993
N/A lot
$N/A/sqft
$297 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Benny Collesano • Better Homes & Gardens Real Estate
Mls Name: MRED as distributed by MLS GRID
Mls Provider:
Mls ID: #12397696
Disclaimer: Based on information submitted to the MLS GRID as of 2025. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#17)