17861 Harvard Ln

Country Club Hills, IL 60478
image0

4 bd, 2 ba | 1,333 sqft | Built in 1973

slider image
slider image
slider image
List Price
$139,000

Initial Investment

$67,163

Purchase Price

$245,000

Down Payment

25%

Rent

$1,900

Total Return

$33,178

Annualized Return

7.7%

Cap Rate

4.2%

Gross Yield

9.3%

Cash Flow

-$4,134

Appreciation

4.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/15/2019

Lease End

07/14/2020

Lot Size

7,800

HOA

None

Flood Risk

Not Required

  • Meets 1% rule
  • <$500 in immediate repairs
  • Fully rehabbed in 2017
  • Long term military veteran tenant

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$21,660

Expenses

-$4,775

Property Taxes

-$7,700

Loan Payments

-$13,319

Net Cash Flow

-$4,134

See more in Financials

Similar Listings