451 W 3rd Ave

Woodhull, IL 61490
image0

4 bd, 2 ba | 2,284 sqft | Built in 1887

slider image
slider image
slider image
List Price
$109,000

Initial Investment

$29,703

Purchase Price

$109,000

Down Payment

25%

Rent

$1,195

Total Return

$26,421

Annualized Return

13.9%

Cap Rate

6.4%

Gross Yield

13.2%

Cash Flow

$376

Appreciation

4.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/01/2021

Lease End

09/30/2022

Lot Size

13,200

HOA

None

Flood Risk

Not Required

  • Good cap rate
  • Leased through 9/30/2022
  • Near shops, library, and schools

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,623

Expenses

-$4,121

Property Taxes

-$3,200

Loan Payments

-$5,926

Net Cash Flow

$376

See more in Financials

Similar Listings