18232 Roy St
Lansing, IL 60438
List Price
$120,000
Initial Investment
$31,220Purchase Price
$110,000
Down Payment
25%
Rent
$1,675
Total Return
$52,497
Annualized Return
23.7%
Cap Rate
8.1%
Gross Yield
18.3%
Cash Flow
$1,988
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/16/2018
Lease End
10/31/2020
Lot Size
7,500
HOA
None
Flood Risk
Not Required
- July rent has been paid. See ledger in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,095Expenses
-$5,927Property Taxes
-$5,200Loan Payments
-$5,980Net Cash Flow
$1,988See more in Financials
Similar Listings