Rivera Plan, Woodlore EstatesCrystal 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 Rivera Plan, Woodlore Estates, Crystal Lake, IL, 60012 offers $4,388/mo rent that, after a $2,638/mo payment, leaves $650/mo cash flow. Total monthly income is $4,388/mo, and annual cash flow is $7,795/yr on $177,328 cash. Return on cash invested measures 24.46% in year one, and rental yield stands at 9.77% at a $538,990 entry. Equity gained on principal adds $3,478/yr while 5% annual appreciation compounds into $148,913 by year five. Five-year ROI records 128.19% and total cumulative return in cash reaches $227,313. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,388/mo property income versus a $2,638/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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