8920 N Badger Rd, East Dubuque, IL, 61025 | $186/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

2 Bed
2 Bath
1030 sft

13 Spring Creek Ln, Galena, IL, 61036

2 Bed
2 Bath
1060 sft

22 Thatcher Ln, Galena, IL, 61036

3 Bed
2 Bath
2073 sft

306 N 7th St, Bellevue, IA, 52031

2 Bed
2 Bath
1030 sft

9 Oak Glen Dr, Galena, IL, 61036

Nearby investment properties with comparable prices

3 Bed
2 Bath
1444 sft

811 Cleveland Ave, Dubuque, IA, 52003

5 Bed
2 Bath
2192 sft

230 Kaufmann Ave, Dubuque, IA, 52001

4 Bed
2 Bath
1854 sft

1417 Lincoln Ave, Dubuque, IA, 52001

3 Bed
2 Bath
1116 sft

410 Clarke Dr, Dubuque, IA, 52001

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 East Dubuque at 8920 N Badger Rd, East Dubuque, IL, 61025 offers a 9.32% rental yield on a $224,000 purchase with $1,739/mo rent. Total monthly income registers $1,739/mo, and a $1,096/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,228/yr on $74,256 to close, and return on cash invested stands at 22.91% in year one. Equity gained on principal adds $1,445/yr while 5% annual appreciation supports $61,887 over five years. Portfolio math shows five-year ROI at 119.93% and total cumulative return in cash at $89,059. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,739/mo property income against a $1,096/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1969

0.30 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 61025, East Dubuque, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,170 (100%)
Owner Occupied HU	1,644 (75.8%)
Renter Occupied HU	313 (14.4%)
Vacant Housing Units	213 ( 9.8%)
Median Home Value	$239,955
Average Home Value	$251,852