1132 W 104th St

Chicago, IL 60643
image0

3 bd, 1 ba | 1,059 sqft | Built in 1919

slider image
slider image
slider image
List Price
$88,000

Initial Investment

$24,026

Purchase Price

$84,500

Down Payment

25%

Rent

$1,108

Total Return

$37,975

Annualized Return

23.9%

Cap Rate

9.3%

Gross Yield

15.7%

Cash Flow

$2,481

Appreciation

5.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/11/2019

Lease End

11/30/2020

Lot Size

3,150

HOA

None

Flood Risk

Not Required

  • On average the water bill is $300 every 6months & is owner responsibility
  • New water heater installed December 2019
  • Sec 8 pays full rent

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$12,631

Expenses

-$3,856

Property Taxes

-$1,700

Loan Payments

-$4,594

Net Cash Flow

$2,481

See more in Financials

Similar Listings