Naperville
Investment Analysis

Naperville, IL
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
58
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
2.9%
P/R Ratio
28.5x
YoY Growth
+5.3%
Median Home Price
$620,000
Average Rent (1BR)
$1,507/mo
Median Income
$152,181
Population
151,220

Investment Breakdown

15
Value Score
100
Growth Score
91
Safety Score
47
Afford Score

Naperville has a price-to-rent ratio of 28.5x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +5.3% shows strong appreciation momentum.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,507
Annual Gross $18,084

Est. Monthly Expenses

Property Tax (~1.5%) -$775
Insurance (~0.5%) -$258
Maintenance (~1%) -$517
Est. Net Cash Flow -$43/mo

Price Forecast 2026–2028

🔮 Naperville Price Forecast 20262028

Based on 5-year Zillow ZHVI trend analysis · Statistical projection
📈 Upward Trend
PROJECTEDNOW$618K2027$660K 6.7%2028$696K 12.5%20232024Now
$731K$491K
Current
$620K
2026
Projected
$660K
6.7% by 2027
Projected
$696K
12.5% by 2028
5yr CAGR:+7.0%
Confidence:High
R²:0.99

The Naperville housing market forecast for 2026-2028 suggests a period of moderation rather than a sharp correction, though the current valuation stretch is undeniable. With a median home price of $586,450 and a price-to-rent ratio of 30.4x—well above the national average of 18x—the market is heavily tilted toward ownership costs, creating affordability headwinds for new buyers. While the 5-year price change of 44.0% (CAGR 7.4%) reflects remarkable resilience, the slowing year-over-year growth of 4.8% indicates momentum is cooling. For those asking if Naperville home prices will drop, the answer is nuanced: the 20 days on market and a Market Temperature of 69/100 still signal solid demand, but high borrowing costs and stretched affordability may cap further gains, leading to flat or modest single-digit appreciation through 2027.

Local fundamentals will continue to support the Naperville real estate Naperville 2027 outlook, but with constraints. The city’s strong school districts, established downtown, and proximity to Chicago’s employment hubs remain key draws for families, yet the median rent of $1,507 monthly versus ownership costs highlights a growing rent-versus-buy imbalance. This dynamic, combined with the Risk Grade of A, suggests that while the market is stable, it is increasingly inaccessible for first-time buyers without significant capital. Economic growth in the broader DuPage County region may provide some wage support, but affordability fatigue and higher mortgage rates will likely temper bidding wars. Ultimately, Naperville’s market is poised for a balanced phase—needing a significant economic shock to decline, yet lacking the fuel for another 44% run-up in the next three years.

Projected Cap Rate (2027)
1.7%
5yr CAGR
+7%

Job Market

Unemployment 4.5%
National avg: 3.7%
Job Growth (YoY) +0.5%

Healthcare

77
Score
Good

Risk Factors

Overvalued Market

Market Activity

Source: Redfin · 2026-05-31
Sale-to-List 100.3%
Months Supply 3.0
Price Drops 13%
Gone in 2 Wks 62%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Naperville.

Total ROI
-7%
on $124,000 invested
Annual ROI
-1.5%
compounded
Total Return
-$8,878
appreciation + cashflow
Mo. Cash Flow
-$3,352
year 1 estimate
Equity Growth Over 5 Years
Y1162kY2202kY3245kY4290kY5337k
Appreciation
$184,189
Cash Flow
-$193,067
Final Equity
$337,256

* Estimates based on 5.3% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Naperville

Property

Purchase Price$620,000
Monthly Rent$1,507
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,965
Monthly Cash Flow
-$35,581/ year
-28.7%
Cash-on-Cash
0.3%
Cap Rate

Monthly Breakdown

+ Rental Income$1,507
− Mortgage (P&I)$3,135
− Property Tax$620
− Insurance$125
− Maintenance$517
− Vacancy Loss$75
= Net Cash Flow-$2,965

Investment Summary

Down Payment
$124,000
Loan Amount
$496,000
Total Monthly Expenses
$4,472
Gross Yield
2.9%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: June 2026