800 1st Ave, Rochelle, IL, 61068 | $56/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4924 sft

1024 White Pine Dr, Dixon, IL, 61021

4 Bed
2 Bath
2290 sft

310 N Oak Ln, Dixon, IL, 61021

4 Bed
3 Bath
2088 sft

217 Park Dr, Dixon, IL, 61021

4 Bed
4 Bath
2800 sft

8406 Delaware St, Dixon, IL, 61021

Nearby investment properties with comparable prices

3 Bed
3 Bath
2736 sft

8083 Green St, Dixon, IL, 61021

2 Bed
1 Bath
1000 sft

2820 S Brooks Island Rd, Oregon, IL, 61061

2 Bed
1 Bath
1000 sft

348 E Roosevelt Rd, Stillman Valley, IL, 61084

3 Bed
2 Bath
- sft

830 S 10th St, Dekalb, IL, 60115

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

Investment property for sale in Rochelle at 800 1st Ave, Rochelle, IL, 61068 uses $46,079 cash to close to unlock $674/yr annual cash flow and $56/mo monthly cash flow. Total monthly income runs $1,020/mo, and a $680/mo payment keeps the spread at $56/mo. Purchase price stands at $139,000, and rental yield measures 8.81% with $1,020/mo rent. Return on cash invested shows 21.37% in year one, and 5% annual appreciation builds toward $38,403 over five years. Five-year ROI reaches 111.77% and total cumulative return in cash records $51,500. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,020/mo property income covering a $680/mo payment rather than investor’s personal income.

Single Family

Built in 1929

4,084 sqft lot

$N/A/sqft

No HOA