Belmont Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 | $3,241/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3045 sft

11008 Laurel Hill Dr, Orland Park, IL, 60467

5 Bed
4 Bath
2272 sft

28W504 Rogers Ave, Warrenville, IL, 60555

4 Bed
3 Bath
2966 sft

1801 Schillerstrom Ct, Wheaton, IL, 60189

4 Bed
4 Bath
3146 sft

29W354 Beech Ct, West Chicago, IL, 60185

Nearby investment properties with comparable prices

3 Bed
3 Bath
2040 sft

210 Dorset Ave, Oswego, IL, 60543

4 Bed
2 Bath
1674 sft

7105 Clarendon Hills Rd, Darien, IL, 60561

3 Bed
2 Bath
1795 sft

2750 Shelly Ln #2750, Aurora, IL, 60504

3 Bed
2 Bath
1810 sft

742 Hillcrest Dr, Romeoville, IL, 60446

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 Belmont Plan, Naperville Polo Club Townhomes, Naperville, IL, 60564 uses $127,624 cash to close to unlock $38,892/yr annual cash flow and $3,241/mo monthly cash flow. Total monthly income runs $5,911/mo, and a $1,884/mo payment keeps the spread at $3,241/mo. Purchase price stands at $384,990, and rental yield measures 18.42% with $5,911/mo rent. Return on cash invested shows 50.38% in year one, and 5% annual appreciation builds toward $106,366 over five years. Five-year ROI reaches 267.23% and total cumulative return in cash records $341,047. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,911/mo property income covering a $1,884/mo payment rather than investor’s personal income.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA