Newberry Plan, Naperville Polo Club, Naperville, IL, 60564 | $3,182/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
4256 sft

1315 Keim Trl, St Charles, IL, 60174

4 Bed
4 Bath
3108 sft

25118 W Zoumar Dr, Plainfield, IL, 60586

3 Bed
2 Bath
1974 sft

1113 Emerald Dr, Naperville, IL, 60540

4 Bed
4 Bath
3385 sft

13616 S Erin Dr, Homer Glen, IL, 60491

Nearby investment properties with comparable prices

3 Bed
3 Bath
1907 sft

30W085 Brayman Ct, Naperville, IL, 60563

3 Bed
3 Bath
1818 sft

SIENNA Plan, Playa Vista, Plainfield, IL, 60544

3 Bed
2 Bath
1695 sft

Leyden Plan, Autumn Ridge, North Aurora, IL, 60542

4 Bed
3 Bath
2356 sft

2765 Berrywood Ln, Yorkville, IL, 60560

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

Rental property for sale in Naperville at Newberry Plan, Naperville Polo Club, Naperville, IL, 60564 priced at $521,990 converts $6,803/mo rent into $3,182/mo cash flow after a $2,555/mo obligation. Total monthly income equals $6,803/mo, and annual cash flow totals $38,187/yr on $171,735 invested. Return on cash invested prints 42.3% in year one, and rental yield reads 15.64% against a $521,990 entry. Equity gained on principal adds $3,368/yr, while 5% annual appreciation compiles into $144,216 by year five. Five-year ROI reaches 223.87% and total cumulative return in cash sums $384,468. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,803/mo property income covering a $2,555/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA