820 Wilshire Dr, Belleville, IL, 62223 | $125/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1475 sft

1201 Moline Dr, Saint Louis, MO, 63136

4 Bed
2 Bath
1344 sft

11008 Saginaw Dr, Saint Louis, MO, 63136

2 Bed
2 Bath
1470 sft

15 Dorset Ct, Edwardsville, IL, 62025

3 Bed
2 Bath
1320 sft

12902 Vista Ridge Ln, Saint Louis, MO, 63138

Nearby investment properties with comparable prices

Currently Rented+ 2 more

3 Bed
2 Bath
896 sft

430 N 38th St, Belleville, IL, 62226

3 Bed
1 Bath
1745 sft

9419 Jennings Station Rd, Saint Louis, MO, 63136

3 Bed
1 Bath
1404 sft

504 S 5th St, Caseyville, IL, 62232

1 Bed
1 Bath
1095 sft

2020 Washington Ave UNIT 711, Saint Louis, MO, 63103

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 Belleville at 820 Wilshire Dr, Belleville, IL, 62223 uses $59,670 cash to close to unlock $1,494/yr annual cash flow and $125/mo monthly cash flow. Total monthly income runs $1,373/mo, and a $881/mo payment keeps the spread at $125/mo. Purchase price stands at $180,000, and rental yield measures 9.15% with $1,373/mo rent. Return on cash invested shows 22.41% in year one, and 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 117.29% and total cumulative return in cash records $69,989. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,373/mo property income covering a $881/mo payment rather than investor’s personal income.

Single Family

Built in 1957

10,018 sqft lot

$N/A/sqft

No HOA