977 Harris Rd UNIT 31GrayslakeIL60030
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
Investment Highlights
Investment property for sale in Grayslake at 977 Harris Rd UNIT 31, Grayslake, IL, 60030 uses $94,478 cash to close to unlock $4,243/yr annual cash flow and $354/mo monthly cash flow. Total monthly income runs $3,496/mo, and a $1,395/mo payment keeps the spread at $354/mo. Purchase price stands at $285,000, and rental yield measures 14.72% with $3,496/mo rent. Return on cash invested shows 24.4% in year one, and 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 133.28% and total cumulative return in cash records $125,922. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,496/mo property income covering a $1,395/mo payment rather than investor’s personal income.
Condo
Built in 2007
N/A lot
$N/A/sqft
$1,104 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60030, Grayslake, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,398 (100%) |
| Owner Occupied HU | 11,843 (76.9%) |
| Renter Occupied HU | 2,812 (18.3%) |
| Vacant Housing Units | 743 ( 4.8%) |
| Median Home Value | $307,844 |
| Average Home Value | $333,010 |
Housing Distribution
Address Breakdown
Residential
14,908
Single Family
13,384
Multi-Family
1,524
Businesses
993
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dori Gordon • Home Sweet Home Ryan Realty
Mls Name: MRED as distributed by MLS GRID
Mls Provider:
Mls ID: #12275172
Disclaimer: Based on information submitted to the MLS GRID as of 2025. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17)