209 Earl Ave
Joliet, IL 60436
List Price
$117,000
Initial Investment
$33,047Purchase Price
$107,000
Down Payment
25%
Rent
$1,400
Total Return
$51,802
Annualized Return
22.3%
Cap Rate
7.8%
Gross Yield
15.7%
Cash Flow
$1,778
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/03/2019
Lease End
04/30/2020
Lot Size
4,792
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,960Expenses
-$4,665Property Taxes
-$3,700Loan Payments
-$5,817Net Cash Flow
$1,778See more in Financials
Similar Listings