8925 Pheasant Lake DrTinley ParkIL60487
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 8925 Pheasant Lake Dr, Tinley Park, IL, 60487 in Tinley Park: $3,160/mo in rent, $578/mo net, 11.18% gross yield, all on a $339,000 acquisition. The 2.07 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $93,659 in value, and $3,122/yr in principal paydown steadily builds equity. Projected total cumulative return: $181,711.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 3.8% |
| Monthly Cash Flow | $578 | $850 |
City averages based on Tinley Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,160 |
| Total Monthly Debt Service | $2,216 |
| DSCR Ratio | 1.43x |
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.
Townhouse
Built in 1997
2,697 sqft lot
$N/A/sqft
No HOA
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
Townhouse
Built in 1997
2,697 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MRED as distributed by MLS GRID
Mls ID: #12604569