Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
9.41%
Cap Rate
1.08
DSCR
$2,380
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,365 expenses = $15 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$1,746
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$2,365
Mortgage P&I
73%
$1,746
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4609 Vista Dr, Island Lake, IL 60042 | $2,465 | 3 | 2 | 859 | 0.8 mi |
202 Hickory Rd, Oakwood Hills, IL 60013 | $2,700 | 3 | 1 | 952 | 1.6 mi |
709 Dartmouth Dr, Island Lake, IL 60042 | $2,495 | 3 | 2 | 1274 | 0.9 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY