Addison Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 | $3,044/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2509 sft

14660 Silver Lake Dr, Orland Park, IL, 60462

4 Bed
3 Bath
2538 sft

14417 Country Club Ln, Orland Park, IL, 60462

5 Bed
2 Bath
1291 sft

10021 W 146th St #1, Orland Park, IL, 60462

4 Bed
3 Bath
3128 sft

2969 Francis Ct, Aurora, IL, 60503

Nearby investment properties with comparable prices

4 Bed
2 Bath
1938 sft

1455 Bloomingdale Rd, Glendale Heights, IL, 60139

3 Bed
2 Bath
1500 sft

1845 Walden Cir, Aurora, IL, 60506

3 Bed
3 Bath
1806 sft

3357 Ravinia Cir UNIT 3357, Aurora, IL, 60504

2 Bed
3 Bath
1396 sft

2310 Twilight Dr, Aurora, IL, 60503

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

Rental property for sale in Naperville at Addison Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 offers $5,645/mo rent that, after a $1,835/mo payment, leaves $3,044/mo cash flow. Total monthly income is $5,645/mo, and annual cash flow is $36,533/yr on $124,309 cash. Return on cash invested measures 49.3% in year one, and rental yield stands at 18.06% at a $374,990 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,603 by year five. Five-year ROI records 261.44% and total cumulative return in cash reaches $324,996. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,645/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA