941 School Ave Matteson, IL 60443
3bd, 1.5ba | 1,775sqft | Built in 1980
Expand
Initial Investment
$148,025
List Price: $145,000
Purchase Price
$145,000
Down Payment
100%
Rent
$1,775

Total Return
$43,638
Annualized Return
5.8%
Cap Rate
5.4%
Gross Yield
14.7%
Cash Flow
$6,822
Appreciation
2.0%
Gross Yield
14.7%
 
Cap Rate
5.4%
 
Cash on Cash
4.6%
 
Ann. Return
5.8%
in 5 years
Initial Investment
$148,025
Purchase Price
$145,000
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$850
Closing Costs
1.50%
Total Return
$43,638
Appreciation
2.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,822 $7,411 $8,042 $9,426
Monthly $568 $618 $670 $785
Property Value in 2024
$160,162
Loan Balance
$0
Disposition Fees
-$5,606

Sale Proceeds
$154,557

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,106
$618/mo
$81,568
$680/mo
$192,864
$804/mo
$342,436
$951/mo
Cumulative Appreciation Gain $15,162
$40,672
$104,528
$190,344
Equity Build Up $145,000
$145,000
$145,000
$145,000
Total Investment Value $197,268
$267,240
$442,391
$677,780