Westbury Plan, Calistoga, New Lenox, IL, 60451 | $1,394/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2700 sft

The Tegan Plan, Jacobs Field, New Lenox, IL, 60451

Avonmore Ranch Plan, Brookside Glen South

3 Bed
3 Bath
2680 sft

Avonmore Ranch Plan, Brookside Glen South, Tinley Park, IL, 60487

6 Bed
4 Bath
3613 sft

17844 Wilker Dr, Lockport, IL, 60441

4 Bed
4 Bath
3400 sft

26851 S Westwood Dr, Channahon, IL, 60410

Nearby investment properties with comparable prices

3 Bed
2 Bath
1955 sft

14859 S Dyer Ln, Plainfield, IL, 60544

4 Bed
3 Bath
2600 sft

13517 S Carmel St, Plainfield, IL, 60544

3 Bed
3 Bath
1781 sft

1872 Ambrose Ln, Woodridge, IL, 60517

3 Bed
3 Bath
2025 sft

15442 W Amelia Cir, Lockport, IL, 60441

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 New Lenox at Westbury Plan, Calistoga, New Lenox, IL, 60451 offers a 11.14% rental yield on a $594,900 purchase with $5,521/mo rent. Total monthly income registers $5,521/mo, and a $2,912/mo payment leaves $1,394/mo available for distribution. Annual cash flow reaches $16,733/yr on $195,722 to close, and return on cash invested stands at 28.61% in year one. Equity gained on principal adds $3,839/yr while 5% annual appreciation supports $164,360 over five years. Portfolio math shows five-year ROI at 150.46% and total cumulative return in cash at $294,475. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,521/mo property income against a $2,912/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60451, New Lenox, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,629 (100%)
Owner Occupied HU	12,081 (88.6%)
Renter Occupied HU	1,087 ( 8.0%)
Vacant Housing Units	461 ( 3.4%)
Median Home Value	$392,998
Average Home Value	$431,186