3011 E 80th St
Chicago, IL 60617
List Price
$146,000
Initial Investment
$39,000Purchase Price
$120,000
Down Payment
25%
Rent
$2,450
Total Return
$82,494
Annualized Return
33.4%
Cap Rate
14.0%
Gross Yield
24.5%
Cash Flow
$8,876
Appreciation
6.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/05/2018
Lease End
09/30/2019
Property Type
Duplex
Lot Size
3,225
HOA
None
Flood Risk
Not Required
- Both tenants receive rent from Chicago Trust Fund, the fund pays rent in quarterly payments
See more in Analysis
Annual Financial Highlights
Expected Rent
$27,930Expenses
-$9,530Property Taxes
-$3,000Loan Payments
-$6,524Net Cash Flow
$8,876See more in Financials
Similar Listings