9522 W Pellinore CtMapletonIL61547
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 9522 W Pellinore Ct, Mapleton, IL, 61547 in Mapleton is narrow, $98/mo net on $1,537/mo rent after the $877/mo debt service, but the property operates at break-even-plus, not a loss. At $195,000 with a 9.46% yield, the long-run equity case via 5% appreciation ($53,875 over five years) and $1,796/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.75 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $81,217.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.0% |
| Monthly Cash Flow | $98 | $400 |
City averages based on Mapleton market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,537 |
| Total Monthly Debt Service | $1,362 |
| DSCR Ratio | 1.13x |
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 1977
N/A lot
$N/A/sqft
$1,045 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61547, Mapleton, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,408 (100%) |
| Owner Occupied HU | 1,253 (89.0%) |
| Renter Occupied HU | 84 ( 6.0%) |
| Vacant Housing Units | 71 ( 5.0%) |
| Median Home Value | $250,460 |
| Average Home Value | $293,282 |
Housing Distribution
Address Breakdown
Residential
1,415
Single Family
1,415
Multi-Family
0
Businesses
29
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 1977
N/A lot
$N/A/sqft
$1,045 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61547, Mapleton, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,408 (100%) |
| Owner Occupied HU | 1,253 (89.0%) |
| Renter Occupied HU | 84 ( 6.0%) |
| Vacant Housing Units | 71 ( 5.0%) |
| Median Home Value | $250,460 |
| Average Home Value | $293,282 |
Housing Distribution
Address Breakdown
Residential
1,415
Single Family
1,415
Multi-Family
0
Businesses
29
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracy Morris • EXP Realty, LLC
Mls Name: RMLS Alliance
Mls Provider:
Mls ID: #PA1253307
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.