Harrison Plan, Naperville Polo ClubNapervilleIL60564
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Harrison Plan, Naperville Polo Club, Naperville, IL, 60564 in Naperville speaks for itself: 15.29% gross on a $444,990 price, generating $5,671/mo in rent and $2,585/mo in net income after the $2,001/mo debt service. DSCR 2.83, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $31,016 stacks alongside $122,943 in projected five-year appreciation and $4,098/yr in principal reduction. Projected total cumulative return: $336,515.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.3% | 5.1% |
| Monthly Cash Flow | $2,585 | $1,850 |
City averages based on Naperville market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,671 |
| Total Monthly Debt Service | $2,909 |
| DSCR Ratio | 1.95x |
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 2024
N/A lot
$N/A/sqft
No HOA
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 2024
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices