811 Smith LnHillsboroIL62049
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Hillsboro rental at 811 Smith Ln, Hillsboro, IL, 62049 sits in the solid-income band: 10.3% gross yield, $1,223/mo rent, $234/mo net after the $641/mo debt service, DSCR 1.91. Entry price of $142,500 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $39,370 and $1,312/yr in principal reduction bring total cumulative return to $69,629.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.0% |
| Monthly Cash Flow | $234 | $300 |
City averages based on Hillsboro market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,223 |
| Total Monthly Debt Service | $932 |
| DSCR Ratio | 1.31x |
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.
Single Family
Built in 1950
7,344 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62049, Hillsboro, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,921 (100%) |
| Owner Occupied HU | 1,914 (65.5%) |
| Renter Occupied HU | 608 (20.8%) |
| Vacant Housing Units | 399 (13.7%) |
| Median Home Value | $130,952 |
| Average Home Value | $170,388 |
Housing Distribution
Address Breakdown
Residential
2,672
Single Family
2,616
Multi-Family
56
Businesses
256
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
Single Family
Built in 1950
7,344 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 62049, Hillsboro, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,921 (100%) |
| Owner Occupied HU | 1,914 (65.5%) |
| Renter Occupied HU | 608 (20.8%) |
| Vacant Housing Units | 399 (13.7%) |
| Median Home Value | $130,952 |
| Average Home Value | $170,388 |
Housing Distribution
Address Breakdown
Residential
2,672
Single Family
2,616
Multi-Family
56
Businesses
256
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices