DOVER Plan, The Grasslands Freedom Ranch HomesBartlettIL60103
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Bartlett rental at DOVER Plan, The Grasslands Freedom Ranch Homes, Bartlett, IL, 60103 sits in the solid-income band: 9.63% gross yield, $4,172/mo rent, $533/mo net after the $2,208/mo debt service, DSCR 1.89. Entry price of $490,990 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $135,651 and $4,522/yr in principal reduction bring total cumulative return to $237,092.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.0% |
| Monthly Cash Flow | $533 | $1,500 |
City averages based on Bartlett market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,172 |
| Total Monthly Debt Service | $3,210 |
| DSCR Ratio | 1.30x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60103, Bartlett, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,654 (100%) |
| Owner Occupied HU | 12,626 (86.2%) |
| Renter Occupied HU | 1,699 (11.6%) |
| Vacant Housing Units | 329 ( 2.2%) |
| Median Home Value | $356,237 |
| Average Home Value | $368,877 |
Housing Distribution
Address Breakdown
Residential
14,741
Single Family
13,944
Multi-Family
797
Businesses
629
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 60103, Bartlett, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,654 (100%) |
| Owner Occupied HU | 12,626 (86.2%) |
| Renter Occupied HU | 1,699 (11.6%) |
| Vacant Housing Units | 329 ( 2.2%) |
| Median Home Value | $356,237 |
| Average Home Value | $368,877 |
Housing Distribution
Address Breakdown
Residential
14,741
Single Family
13,944
Multi-Family
797
Businesses
629
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
