Marianne Plan, Woodlore Townes : Phase 2Crystal 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 Marianne Plan, Woodlore Townes: Phase 2, Crystal Lake, IL, 60012 priced at $372,900 converts $3,294/mo rent into $708/mo cash flow after a $1,825/mo obligation. Total monthly income equals $3,294/mo, and annual cash flow totals $8,492/yr on $123,616 invested. Return on cash invested prints 26.78% in year one, and rental yield reads 10.6% against a $372,900 entry. Equity gained on principal adds $2,406/yr, while 5% annual appreciation compiles into $103,025 by year five. Five-year ROI reaches 140.66% and total cumulative return in cash sums $173,884. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,294/mo property income covering a $1,825/mo payment, not borrower’s personal income.
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