2305 Windsor Ln
Country Club Hills, IL 60478
List Price
$125,000
Initial Investment
$33,381Purchase Price
$122,500
Down Payment
25%
Rent
$1,884
Total Return
$35,958
Annualized Return
16.9%
Cap Rate
7.5%
Gross Yield
18.5%
Cash Flow
$1,428
Appreciation
4.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/09/2020
Lease End
11/30/2021
Property Type
Townhouse
Lot Size
775
HOA
$165/mo
Flood Risk
Not Required
- Attractive cap rate
- Tenant is section 8
- HOA is responsible for the maintenance of outside structures, including the roof
See more in Analysis
Annual Financial Highlights
Expected Rent
$21,478Expenses
-$8,690Property Taxes
-$4,700Loan Payments
-$6,660Net Cash Flow
$1,428See more in Financials
Similar Listings