Colton Plan, The Villas at Hawthorn Woods Country ClubHawthorn WoodsIL60047
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
Rental property for sale in Hawthorn Woods at Colton Plan, The Villas at Hawthorn Woods Country Club, Hawthorn Woods, IL, 60047 generates $3,935/mo in rent and, after a $2,119/mo payment, leaves $932/mo in cash flow. Total monthly income is $3,935/mo, and annual cash flow is $11,184/yr on $143,536 invested. Return on cash invested sits at 27.7% in year one, and rental yield is 10.91% on a $432,990 entry. Equity gained on principal adds $2,794/yr, while 5% annual appreciation builds toward $119,627 over five years. Five-year ROI reaches 145.6% and total cumulative return in cash sums $208,985. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,935/mo property income rather than buyer’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60047, Lake Zurich, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,786 (100%) |
| Owner Occupied HU | 13,527 (85.7%) |
| Renter Occupied HU | 1,704 (10.8%) |
| Vacant Housing Units | 555 ( 3.5%) |
| Median Home Value | $526,302 |
| Average Home Value | $573,642 |
Housing Distribution
Address Breakdown
Residential
15,304
Single Family
14,720
Multi-Family
584
Businesses
1,275
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A