1164 Heartland Gate
Lake in the Hills, IL 60156
List Price
$145,000
Initial Investment
$47,663Purchase Price
$145,000
Down Payment
25%
Rent
$1,425
Total Return
$35,851
Annualized Return
10.8%
Cap Rate
3.5%
Gross Yield
11.8%
Cash Flow
-$3,569
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/18/2016
Lease End
03/31/2018
Property Type
Condo
Lot Size
0
HOA
$170/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,245Expenses
-$6,202Property Taxes
-$5,729Loan Payments
-$7,883Net Cash Flow
-$3,569See more in Financials
Similar Listings