Waverly Plan, Naperville Polo Club, Naperville, IL, 60564 | $4,302/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2757 sft

29W620 Albright St, Warrenville, IL, 60555

4 Bed
4 Bath
4000 sft

The Caellin 2000 Plan, Jacobs Field, New Lenox, IL, 60451

4 Bed
4 Bath
4092 sft

508 Gene Darfler Ct, Naperville, IL, 60565

5 Bed
5 Bath
4319 sft

274 E Crescent Ave, Elmhurst, IL, 60126

Nearby investment properties with comparable prices

4 Bed
3 Bath
2631 sft

7505 Currant Dr, Joliet, IL, 60431

4 Bed
2 Bath
2000 sft

49 Golden Larch Ct, Naperville, IL, 60540

3 Bed
3 Bath
2025 sft

25514 W Stockwell Dr, Plainfield, IL, 60544

3 Bed
3 Bath
2097 sft

24 Weirich Way #76003, Batavia, IL, 60510

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 Waverly Plan, Naperville Polo Club, Naperville, IL, 60564 with 5% annual appreciation on a $561,990 basis while $8,200/mo rent supports operations. Total monthly income totals $8,200/mo and a $2,751/mo payment preserves $4,302/mo for cash returns. Annual cash flow comes to $51,619/yr on $184,895 deployed, and return on cash invested reaches 47.98% in year one. Equity gained on principal adds $3,626/yr, and five-year appreciation sums $155,267 alongside rental yield of 17.51%. Five-year ROI measures 254.32% and total cumulative return in cash totals $470,226.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,200/mo property income versus a $2,751/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA