848 W Terrace Dr
Glenwood, IL 60425
List Price
$145,900
Initial Investment
$38,855Purchase Price
$142,000
Down Payment
25%
Rent
$1,625
Total Return
$18,933
Annualized Return
7.8%
Cap Rate
5.0%
Gross Yield
13.7%
Cash Flow
-$1,558
Appreciation
3.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/09/2019
Lease End
09/30/2021
Lot Size
6,899
HOA
None
Flood Risk
Not Required
- Leased through 09/30/2021
- 3.5-star neighborhood
- Minimal estimated repair/immediate costs
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,525Expenses
-$4,763Property Taxes
-$7,600Loan Payments
-$7,720Net Cash Flow
-$1,558See more in Financials
Similar Listings