1423 PINE GROVE AVE
ROUND LAKE BEACH, IL 60073
List Price
$225,000
Initial Investment
$61,313Purchase Price
$225,000
Down Payment
25%
Rent
$1,790
Total Return
$57,028
Annualized Return
13.1%
Cap Rate
4.2%
Gross Yield
9.5%
Cash Flow
-$3,670
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
6,251
HOA
None
Flood Risk
Not Required
4 Bedroom Home totally remodeled and move-in ready! Kitchen features brand new cabinets with soft close feature and crown molding, new quartz countertops, new stainless steel appliances, and tile backsplash! (2025) Kitchen, living room and first floor bedrooms feature brand new luxury vinyl plank flooring. (2025) New carpet on stairwell and in second floor bedrooms. Remodeled bathroom! Freshly painted throughout house! Fully fenced in backyard. New installed central a/c and new a/c condenser unit (2024), new roof (2024), new front & back decks (2024), new garage door & motor for 1.5 car garage (2024), Furnace (2023), Water Heater (2021). Steps from East End Park! Welcome home! Seller is a licensed Illinois Real Estate Broker.
See more in Analysis
Jake Fugman
eXp Realty - Jake Fugman - Axon Group
Annual Financial Highlights
Expected Rent
$20,406Expenses
-$3,744Property Taxes
-$8,100Loan Payments
-$12,232Net Cash Flow
-$3,670See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Joseph Vera
Agent License 471022572
Vera Real Estate LLC
Agent License 471022572
Vera Real Estate LLC
Certified Agent Brokerage:Jake Fugman
eXp Realty - Jake Fugman - Axon Group
eXp Realty - Jake Fugman - Axon Group
SourceMidwest Real Estate Data LLC (MRED/MAP/MLSNI)
MLS #12330198
Last Updated: 04/11/2025 22:04
MLS #12330198
Last Updated: 04/11/2025 22:04