LANGSTON Plan, Northgate at Veridian, Schaumburg, IL, 60173 | $830/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3130 sft

5251 Hilltop Rd, Long Grove, IL, 60047

3 Bed
2 Bath
1600 sft

539 Ridgewood Rd, Elk Grove Village, IL, 60007

3 Bed
2 Bath
- sft

836 N Waiola Ave, La Grange, IL, 60526

4 Bed
3 Bath
2246 sft

1155 Heavens Gate, Lake In The Hills, IL, 60156

Nearby investment properties with comparable prices

4 Bed
3 Bath
1674 sft

2109 N Karlov Ave, Chicago, IL, 60639

3 Bed
2 Bath
2000 sft

3222 W Eastwood Ave #1W, Chicago, IL, 60625

3 Bed
3 Bath
1756 sft

1287 Foxglove Dr, Bartlett, IL, 60103

3 Bed
3 Bath
1756 sft

1295 Foxglove Dr, Bartlett, IL, 60103

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 Schaumburg at LANGSTON Plan, Northgate at Veridian, Schaumburg, IL, 60173 with 5% annual appreciation on a $489,990 basis while $4,228/mo rent supports operations. Total monthly income totals $4,228/mo and a $2,398/mo payment preserves $830/mo for cash returns. Annual cash flow comes to $9,955/yr on $162,432 deployed, and return on cash invested reaches 26.04% in year one. Equity gained on principal adds $3,162/yr, and five-year appreciation sums $135,375 alongside rental yield of 10.35%. Five-year ROI measures 136.69% and total cumulative return in cash totals $222,033.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,228/mo property income versus a $2,398/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60173, Schaumburg, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,575 (100%)
Owner Occupied HU	2,527 (33.4%)
Renter Occupied HU	4,437 (58.6%)
Vacant Housing Units	611 ( 8.1%)
Median Home Value	$455,728
Average Home Value	$452,807