Darcy Plan, Woodlore Townes : Phase 1Crystal LakeIL60012
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 Crystal Lake at Darcy Plan, Woodlore Townes: Phase 1, Crystal Lake, IL, 60012 priced at $393,900 pairs $3,482/mo rent with $750/mo cash flow after a $1,928/mo payment. Total monthly income equals $3,482/mo, and annual cash flow comes to $8,997/yr on $130,578 invested. Return on cash invested is 26.8% in year one, and rental yield stands at 10.61% on a $393,900 basis. Equity gained on principal adds $2,542/yr, and 5% annual appreciation accumulates to $108,827 by year five. Five-year ROI measures 140.78% and total cumulative return in cash reaches $183,825. For financing, Ziffy Mortgage’s DSCR program evaluates $3,482/mo property income against a $1,928/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60012, Crystal Lake, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,498 (100%) |
| Owner Occupied HU | 3,842 (85.4%) |
| Renter Occupied HU | 483 (10.7%) |
| Vacant Housing Units | 173 ( 3.8%) |
| Median Home Value | $413,115 |
| Average Home Value | $454,064 |
Housing Distribution
Address Breakdown
Residential
4,334
Single Family
4,128
Multi-Family
206
Businesses
194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A