Westchester Plan, Naperville Polo Club, Naperville, IL, 60564 | $4,169/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4974 sft

4837 Johnson Ave, Western Springs, IL, 60558

4 Bed
6 Bath
4764 sft

158 Goldeneye Ln, Bloomingdale, IL, 60108

5 Bed
3 Bath
4664 sft

10S667 Glenn Dr, Burr Ridge, IL, 60527

4 Bed
3 Bath
2927 sft

2668 Haddassah Dr, Naperville, IL, 60565

Nearby investment properties with comparable prices

2 Bed
2 Bath
1502 sft

926 Houston St, Batavia, IL, 60510

2 Bed
2 Bath
1577 sft

13420 Belfast Way, Lemont, IL, 60439

4 Bed
4 Bath
3016 sft

207 N Canyon Dr, Bolingbrook, IL, 60490

4 Bed
3 Bath
3131 sft

917 Rivers Edge Dr, Minooka, IL, 60447

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 Naperville at Westchester Plan, Naperville Polo Club, Naperville, IL, 60564 priced at $592,990 converts $8,282/mo rent into $4,169/mo cash flow after a $2,902/mo obligation. Total monthly income equals $8,282/mo, and annual cash flow totals $50,032/yr on $195,094 invested. Return on cash invested prints 45.71% in year one, and rental yield reads 16.76% against a $592,990 entry. Equity gained on principal adds $3,826/yr, while 5% annual appreciation compiles into $163,832 by year five. Five-year ROI reaches 242.14% and total cumulative return in cash sums $472,399. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $8,282/mo property income covering a $2,902/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA