Nelson Plan, Naperville Polo Club, Naperville, IL, 60564 | $3,211/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4508 sft

1218 Hawthorne Ct, Hinsdale, IL, 60521

3 Bed
3 Bath
2647 sft

86 W Kennedy Ln, Hinsdale, IL, 60521

5 Bed
4 Bath
3189 sft

725 Heath Ct, Westmont, IL, 60559

5 Bed
4 Bath
2386 sft

239 S Park St, Westmont, IL, 60559

Nearby investment properties with comparable prices

3 Bed
3 Bath
1894 sft

14952 S Dyer Ln, Plainfield, IL, 60544

3 Bed
3 Bath
1840 sft

25701 W Yorkshire Dr, Plainfield, IL, 60544

3 Bed
3 Bath
1767 sft

25643 W Yorkshire Dr, Plainfield, IL, 60544

4 Bed
4 Bath
1520 sft

315 Clarendon Ln, Bolingbrook, IL, 60440

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 Naperville at Nelson Plan, Naperville Polo Club, Naperville, IL, 60564 listed at $452,990 pairs $6,353/mo rent with a $2,217/mo payment to leave $3,211/mo cash flow. Total monthly income runs $6,353/mo, and annual cash flow reaches $38,534/yr on $150,166 cash to close. Return on cash invested measures 45.57% in year one, and rental yield registers 16.83% at a $452,990 basis. Equity gained on principal adds $2,923/yr, and annual property appreciation at 5% supports $125,153 by year five. Five-year ROI tracks 241.44% and total cumulative return in cash totals $362,565. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,353/mo property income relative to a $2,217/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA