2818 Lexington Dr
Hazel Crest, IL 60429
List Price
$113,000
Initial Investment
$31,561Purchase Price
$110,500
Down Payment
25%
Rent
$1,650
Total Return
$19,417
Annualized Return
11.6%
Cap Rate
8.5%
Gross Yield
17.9%
Cash Flow
$2,487
Appreciation
1.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/15/2019
Lease End
07/14/2020
Lot Size
6,650
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$5,816Property Taxes
-$4,500Loan Payments
-$6,007Net Cash Flow
$2,487See more in Financials
Similar Listings