Martin Ray with Basement Plan, Briargate, Lake Villa, IL, 60046 | $548/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1154 sft

1211 Ranch View Ct #1211, Buffalo Grove, IL, 60089

3 Bed
2 Bath
2400 sft

158 S Ela Rd, Barrington, IL, 60010

194 Hialeah Lane Plan, Saddlebrook Farms

2 Bed
2 Bath
1400 sft

194 Hialeah Lane Plan, Saddlebrook Farms, Grayslake, IL, 60030

2 Bed
2 Bath
1522 sft

390 W Mahogany Ct UNIT 701, Palatine, IL, 60067

Nearby investment properties with comparable prices

3 Bed
3 Bath
1764 sft

1402 Neubauer Cir #1902, Lindenhurst, IL, 60046

Amherst Plan, Oaks of Volo : Urban Townhomes

3 Bed
3 Bath
1764 sft

Amherst Plan, Oaks of Volo : Urban Townhomes, Volo, IL, 60020

2 Bed
3 Bath
1786 sft

410 Plan, Highland Terrace, Wauconda, IL, 60084

2 Bed
2 Bath
1863 sft

2287 Redwood Trl, Wonder Lake, IL, 60097

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 Lake Villa at Martin Ray with Basement Plan, Briargate, Lake Villa, IL, 60046 offers a 9.91% rental yield on a $414,990 purchase with $3,426/mo rent. Total monthly income registers $3,426/mo, and a $2,031/mo payment leaves $548/mo available for distribution. Annual cash flow reaches $6,573/yr on $137,569 to close, and return on cash invested stands at 24.69% in year one. Equity gained on principal adds $2,678/yr while 5% annual appreciation supports $114,654 over five years. Portfolio math shows five-year ROI at 129.43% and total cumulative return in cash at $178,062. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,426/mo property income against a $2,031/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60046, Lake Villa, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,135 (100%)
Owner Occupied HU	10,597 (80.7%)
Renter Occupied HU	1,982 (15.1%)
Vacant Housing Units	556 ( 4.2%)
Median Home Value	$299,253
Average Home Value	$330,842