Waverly Plan, Naper CommonsNapervilleIL60563
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 Naperville at Waverly Plan, Naper Commons, Naperville, IL, 60563 offers $5,280/mo rent that, after a $3,343/mo payment, leaves $543/mo cash flow. Total monthly income is $5,280/mo, and annual cash flow is $6,511/yr on $224,704 cash. Return on cash invested measures 22.96% in year one, and rental yield stands at 9.28% at a $682,990 entry. Equity gained on principal adds $4,407/yr while 5% annual appreciation compounds into $188,698 by year five. Five-year ROI records 120.15% and total cumulative return in cash reaches $269,979. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,280/mo property income versus a $3,343/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: 60563, Naperville, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,517 (100%) |
| Owner Occupied HU | 9,097 (51.9%) |
| Renter Occupied HU | 7,498 (42.8%) |
| Vacant Housing Units | 922 ( 5.3%) |
| Median Home Value | $454,249 |
| Average Home Value | $500,528 |
Housing Distribution
Address Breakdown
Residential
17,051
Single Family
11,066
Multi-Family
5,985
Businesses
1,980
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A