Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$555,000

For Sale - Active
6310 Crosswynd Ct, Edwards, IL 61528
5 Beds
4 Baths
3,353 Square Feet
0.00 Acres Lot
Built in 2023
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jun 21, 2025 at 03:04AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$905
Cap Rate
4.3%
Cash-on-Cash Return
-8.5%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-4.2%

Property Description


0.00 Acres Lot
Built in 2023
For Sale - Active
Units n/a

WELCOME TO THIS BEAUTIFULLY DECORATED 5 BEDROOM, 3.5 BATH LUXURY HOME OFFERING OVER 3,350 SQ FT OF FINISHED LIVING SPACE. LOCATED IN A RURAL SETTING, YET ONLY 5 MINUTES FROM THE GRAND PRAIRIE MALL, THIS STUNNING 2 STORY HOME BLENDS ELEGANCE, COMFORT AND ENERGY EFFICIENCY WITH HIGH-END FINISHES THROUGHOUT. THE GLEAMING WHITE KITCHEN FEATURES STYLISH GOLD ACCENTS, A LARGE ISLAND WITH SOLID SURFACE COUNTERTOPS, WALK-IN PANTRY AND AMPLE CABINETRY-PERFECT FOR COOKING AND ENTERTAINING. THE OPEN-CONCEPT MAIN FLOOR IS ANCHORED BY A GAS LOG FIREPLACE SET AGAINST A STRIKING ACCENT WALL. A FORMAL DINING ROOM WITH FRENCH DOORS-ALSO IDEAL AS A DEN OR OFFICE-ADDS VERSATILE SPACE. UPSTAIRS, SPACIOUS BEDROOMS AND SPA LIKE BATHS OFFER THE PERFECT RETREAT. THE FINISHED WALK-OUT BASEMENT INCLUDES A 5TH BEDROOM, FULL BATH, AND A COZY FAMILY ROOM WITH A SECOND FIREPLACE. STEP OUTSIDE TO A SPACIOUS DECK OVERLOOKING THE BACK YARD AND A LOWER- LEVEL PATIO PERFECT FOR RELAXING OR HOSTING GATHERINGS. A 3-STALL GARAGE OFFERS AMPLE STORAGE.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached
  • Details: Attached, Garage Door Opener
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • Basement: Yes
  • Basement Description: Daylight, Finished, Full, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $100

Land Information

  • Land Use: Residential
  • Land Use Subtype: General - Single

Lot Information

  • Parcel ID: 0834377009
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2023

Tax Information

  • Annual Tax: $0

Utilities

  • Water & Sewer: Public
  • Heating: Active Solar, Natural Gas, Forced Air, Solar
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Peoria

Listing Details


Listed by:
Pam K Weaver
Jim Maloof Realty, Inc.
(309) 369-9268

Source:
RMLS Alliance
MLS#: PA1257200
RMLS Alliance

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$905
Cap Rate
4.3%
Cash-on-Cash Return
-8.5%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-4.2%

Purchase Details

Find an Agent

Purchase price:
$555,000
Amount financed:
-$444,000
Down payment:
$111,000
Closing costs:
$16,650
Rehab costs:
$0
Initial cash invested:
$127,650
Square feet:
3,353
Cost per square foot:
$166
Monthly rent per square foot:
$0.86

Financing Details

Find a Lender

Loan amount:
$444,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,906
Property tax:
$0
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,109

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$725-$8,700

Cash Flow


Monthly Yearly
Net operating income:
$2,001 $24,012
Mortgage payments:
-$2,906 -$34,872
Cash flow:
$905 $10,860