1099 Prescott Dr, Roselle, IL 60172

2 bd · 2 ba · 1,003 sqft · built 1983 · Roselle · CONDOS·source listing ↗

$210,000

rent, three ways

OnePercent model (vv1)$1,994/mo

p10–p90 confidence band

HUD Fair Market Rent · 60172 · 2BR

$2,000/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

DuPage

Flood risk indexRelatively Moderate FEMA NRI

Median household income$110,750

Median area rent$1,637/mo

Median home value$346,800

the verdict

0.95%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$210,000

0.95% · rent $1,994

Intrinsic value · income approach

$291,624

28% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.