3225 181st St
Lansing, IL 60438
List Price
$130,000
Initial Investment
$34,539Purchase Price
$126,750
Down Payment
25%
Rent
$1,650
Total Return
$45,175
Annualized Return
17.8%
Cap Rate
5.5%
Gross Yield
15.6%
Cash Flow
-$865
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/14/2018
Lease End
09/14/2019
Lot Size
18,240
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$5,384Property Taxes
-$7,400Loan Payments
-$6,891Net Cash Flow
-$865See more in Financials
Similar Listings