The Willow: Build On Your Lot Plan, Midwest Illinois: Build On Your Lot, Olympia Fields, IL, 60461 | $227/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1474 sft

208 47th St, Western Springs, IL, 60558

5 Bed
3 Bath
3472 sft

1576 Hearthstone Ct, Dyer, IN, 46311

4 Bed
3 Bath
2155 sft

7218 S 78th Ave, Bridgeview, IL, 60455

4 Bed
3 Bath
3014 sft

13735 W Meath Dr, Homer Glen, IL, 60491

Nearby investment properties with comparable prices

3 Bed
3 Bath
2504 sft

9S251 Graceland St, Downers Grove, IL, 60516

4 Bed
4 Bath
3392 sft

11621 Old Castle Dr, Mokena, IL, 60448

4 Bed
5 Bath
3388 sft

2201 Maple Rd, Homewood, IL, 60430

4 Bed
3 Bath
3382 sft

11419 Merritton Ct, Frankfort, IL, 60423

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 Olympia Fields at The Willow: Build On Your Lot Plan, Midwest Illinois: Build On Your Lot, Olympia Fields, IL, 60461 priced at $705,630 pairs $5,122/mo rent with $227/mo cash flow after a $3,454/mo payment. Total monthly income equals $5,122/mo, and annual cash flow comes to $2,728/yr on $232,152 invested. Return on cash invested is 21.24% in year one, and rental yield stands at 8.71% on a $705,630 basis. Equity gained on principal adds $4,553/yr, and 5% annual appreciation accumulates to $194,953 by year five. Five-year ROI measures 110.92% and total cumulative return in cash reaches $257,503. For financing, Ziffy Mortgage’s DSCR program evaluates $5,122/mo property income against a $3,454/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60461, Olympia Fields, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,946 (100%)
Owner Occupied HU	1,518 (78.0%)
Renter Occupied HU	235 (12.1%)
Vacant Housing Units	193 ( 9.9%)
Median Home Value	$305,670
Average Home Value	$332,314