Addison Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 | $1,095/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1915 sft

231 Charlotte Ln, Bolingbrook, IL, 60440

3 Bed
3 Bath
1563 sft

2803 Dorothy Dr, Aurora, IL, 60504

4 Bed
2 Bath
1600 sft

0N101 Pleasant Hill Rd, Wheaton, IL, 60187

3 Bed
2 Bath
1248 sft

11111 Doogan Ave, Willow Springs, IL, 60480

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

44 Kings Ct #0, Westchester, IL, 60154

3 Bed
3 Bath
1400 sft

105 Concord Ln, Carol Stream, IL, 60188

3 Bed
3 Bath
1504 sft

24519 S Edwin Dr, Channahon, IL, 60410

3 Bed
2 Bath
1708 sft

371 Thorncliffe Dr, Glendale Heights, IL, 60139

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 Naperville at Addison Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 earns $1,095/mo cash flow from $3,800/mo rent with a $1,909/mo payment. Total monthly income totals $3,800/mo, and annual cash flow totals $13,137/yr on $129,282 capital. ROI tracks 30.07% on current figures, and rental yield reads 11.69% at a $389,990 purchase. Equity gained on principal adds $2,517/yr, and 5% annual appreciation supports $107,747 over five years. Five-year ROI reaches 158.32% and total cumulative return in cash sums $204,677. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,800/mo property income instead of your personal income.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA