8812 45th Pl UNIT 3BrookfieldIL60513
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $159,900, 8812 45th Pl UNIT 3, Brookfield, IL, 60513 in Brookfield generates $1,281/mo in rent (9.61% yield) but nets only $172/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.78) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $44,177. Total projected return: $72,235.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.5% |
| Monthly Cash Flow | $172 | $300 |
City averages based on Brookfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,281 |
| Total Monthly Debt Service | $1,045 |
| DSCR Ratio | 1.23x |
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.
Condo
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60513, Brookfield, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,664 (100%) |
| Owner Occupied HU | 5,571 (72.7%) |
| Renter Occupied HU | 1,648 (21.5%) |
| Vacant Housing Units | 445 ( 5.8%) |
| Median Home Value | $337,185 |
| Average Home Value | $357,174 |
Housing Distribution
Address Breakdown
Residential
7,440
Single Family
6,348
Multi-Family
1,092
Businesses
441
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
Condo
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60513, Brookfield, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,664 (100%) |
| Owner Occupied HU | 5,571 (72.7%) |
| Renter Occupied HU | 1,648 (21.5%) |
| Vacant Housing Units | 445 ( 5.8%) |
| Median Home Value | $337,185 |
| Average Home Value | $357,174 |
Housing Distribution
Address Breakdown
Residential
7,440
Single Family
6,348
Multi-Family
1,092
Businesses
441
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yeici Vargas • Realty of America, LLC
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12443302