92 Forest Ave
Fox Lake, IL 60020
List Price
$179,500
Initial Investment
$47,688Purchase Price
$175,000
Down Payment
25%
Rent
$1,800
Total Return
$55,428
Annualized Return
17.4%
Cap Rate
6.6%
Gross Yield
12.3%
Cash Flow
$1,297
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/09/2020
Lease End
03/03/2022
Lot Size
9,610
HOA
None
Flood Risk
Not Required
- Roofstock Turnkey property, recently rehabbed with new 2 year lease
- Steps away from Lake Pistakee, known for fishing and boating
- Updated electric, new flooring, new paint
- Free 1 year home warranty through American Home Shield paid by Seller (cost of $660)
- Click here to learn more about the Roofstock Turnkey program
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$20,520Expenses
-$5,209Property Taxes
-$4,500Loan Payments
-$9,514Net Cash Flow
$1,297See more in Financials
Similar Listings