SlideShare a Scribd company logo
Rental Property Cash Flow Analysis
100 Luella, Calumet City IL 60409
Monthly Operating Income Scenario A Scenario B
Number of Units 3
Average Monthly Rent per Unit 925.00
Total Rental Income 2,775.00 -
% Vacancy and Credit Losses 0.00%
Total Vacancy Loss - -
Other Monthly Income (laundry, vending, parking, etc.) -
Gross Monthly Operating Income 2,775.00 -
Monthly Operating Expenses
Property Management Fees 300.00
Repairs and Maintenance -
Real Estate Taxes 500.33
Rental Property Insurance 130.00
Homeowners/Property Association Fees -
Replacement Reserve -
Gas Bill 182.00
Electric Bill 20.00
Waste Management Bill 150.00
Monthly Operating Expenses 1,282.33 -
Net Operating Income (NOI)
Total Annual Operating Income 33,300.00 -
Total Annual Operating Expense 15,387.96 -
Annual Net Operating Income 17,912.04 -
Capitalization Rate and Valuation
Desired Capitalization Rate 11.00%
Property Valuation (Offer Price) 162,836.73 -
Actual Purchase Price 165,000.00
Actual Capitalization Rate 10.86% -
Loan Information
Down Payment -
Loan Amount - -
Acquisition Costs and Loan Fees -
Length of Mortgage (years) - 20
Annual Interest Rate 0.000%
Initial Investment - -
Monthly Mortgage Payment (PI) #NUM! -
Annual Interest #NUM! -
Annual Principal #NUM! -
Total Annual Debt Service #NUM! -
Cash Flow and ROI
100 Luella, Calumet City IL
pictures taken 02/22/2018
      Two to Four Units MLS #:07384081 List Price:$69,900
Status:CLSD List Date:11/20/2009 Orig List Price:$74,900
Area:409 List Dt Rec:11/20/2009 Sold Price:$63,000 (F)
Address:100 S Luella Ave , Calumet City, IL 60409 Contingency
Flag:
Directions:DOLTON ROAD EAST OR WEST TO LUELLA NORTH TO PROPERTY.
Closed:01/15/2010 Contract:12/14/2009 List. Mkt Time:25
Off Mkt:12/14/2009 Financing:Cash Concessions:
Year Built:1974 Blt Before 78:Yes Contingency:
Dimensions:40' X 125' County:Cook
Ownership:Fee Simple Subdivision: Model:
Corp Limits:Unincorporated Township:Thornton Parking:None
Coordinates:S:16 E:2   # Spaces:0
Acreage:0 Total Units:3 Parking Incl.
In Price:
Total Rooms:14 Total Baths
(Full/Half):
3/2 3 BR Unit:Yes
Total Bedrooms:8 Basement:Partial Zoning:Multi-Family
Waterfront:No
Remarks:    CORPORATED OWNED-SOLD AS IS-SELLER WILL NOT PROVIDE SURVEY OR TERMITE INSPECTION-BUYER RESPONSIBLE FOR ANY/ALL
INSPECTIONS, COMPLIANCES & ESCROWS AS NEEDED-ALL OFFERS MUST HAVE LOAN COMMITTMENT OR PROOF OF FUNDS FOR CASH OFFERS-
ADDENDUMS TO FOLLOW ACCEPTED OFFER.
School Data
Elementary:(149)  
Junior High:(149)  
High School:(205)  
Taxes/Assessments
PIN:29014180280000 (Map)
Mult PINs:No
Tax Amount:$9,959.17
Tax Year:2007
Exemptions:
Special Assessments:No
Special Service Area:
Financial Info
Total Rental Income:
Net Operating Income:
Gross Income:
Gross Expenses:
Other Income:
Floor Level Sq Ft. Rooms Bedrooms Bathrooms Master Bath Sec Deposit Rent Lease Exp
Unit #1 1 4 2 1/1 0 0 0
Unit #2 2 5 3 1/1 0 0 0
Unit #3 3 5 3 1/1 0 0 0
Unit #4 /
Age:26-50 Years
Type-Multi Unit:3 Flat
Style:
Const Opts:
General Info:
Amenities:
Ext. Bldg. Type:Brick
Lot Size:
Lot Desc:
Roof:
Foundation:
Exst Bas/Fnd:
Ext Prop Feats:
Garage Ownership:
Garage On Site:
Garage Type:
Garage Details:None/NA
Parking Ownership:
Parking On Site:
Parking Details:
Appliances/Features (1):None
Appliances/Features (2):None
Appliances/Features (3):None
Appliances/Features (4):
Bath Amn:
Basement Details:
Additional Rooms:
Tenant Pays (1):None
Tenant Pays (2):None
Tenant Pays (3):None
Tenant Pays (4):
Water:Lake Michigan
Sewer:Sewer-Public
Heating:Gas
Equipment:
HERS Index Score:
Green Disc:
Green Rating Srce:
Green Feats:
Possession:Closing
Sale Terms:
Addl. Sales Info.:Pre-Foreclosure
Agent Owned/Interest:No
Copyright 2018 MRED LLC - The accuracy of all information, regardless of source, including but not limited to square footages and lot sizes, is deemed reliable but not
guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals.
NOTICE: Many homes contain recording devices, and buyers should be aware that they may be recorded during a showing.
MLS #: 07384081 Prepared By: Marco Mallard | Comprehensive Real Estate & Insurance Solutions | Cell: (708) 910-4656x | 02/25/2018
Cash Flowing South Suburban 3 Unit

More Related Content

What's hot

Compliance investigations
Compliance investigationsCompliance investigations
Compliance investigations
Manish Bhatt
 
Lone Pine cafe case study
Lone Pine cafe case studyLone Pine cafe case study
Lone Pine cafe case study
Preety Rateria
 
BEST, LONE PINE CAFE' CASE STUDY
BEST, LONE PINE CAFE' CASE STUDYBEST, LONE PINE CAFE' CASE STUDY
BEST, LONE PINE CAFE' CASE STUDY
Chris Christian
 
Presentation of pujali municipality
Presentation of pujali municipalityPresentation of pujali municipality
Presentation of pujali municipality
PuspenduMondal
 
The bearded cpa
The bearded cpaThe bearded cpa
The bearded cpa
Leatra Hernandez
 
Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017
Mike Fisher
 
Tec monterrey sheet1
Tec monterrey   sheet1Tec monterrey   sheet1
Tec monterrey sheet1
PedroZambrano28
 
Lone pine cafe
Lone pine cafe Lone pine cafe
Lone pine cafe
Prashant Nayyar
 
Video 1.3 How to do a full property analysis for a sample deal
Video 1.3   How to do a full property analysis for a sample dealVideo 1.3   How to do a full property analysis for a sample deal
Video 1.3 How to do a full property analysis for a sample deal
Jim Pellerin
 
Career Analysis
Career AnalysisCareer Analysis
Career Analysis
Natasha Fleury
 
Bilalakbas15 140101100215-phpapp02
Bilalakbas15 140101100215-phpapp02Bilalakbas15 140101100215-phpapp02
Bilalakbas15 140101100215-phpapp02
Bilal Akbaş
 
Louisiana Special Legislative Session: What to Expect
Louisiana Special Legislative Session: What to ExpectLouisiana Special Legislative Session: What to Expect
Louisiana Special Legislative Session: What to Expect
Ryan
 
Appendices housing
Appendices housingAppendices housing
Appendices housing
Nelsie Grace Pineda
 
6.5 Posting the Purchases Journal
6.5 Posting the Purchases Journal6.5 Posting the Purchases Journal
6.5 Posting the Purchases Journal
VCE Accounting - Michael Allison
 
south indian hotels daily trasanction.
south indian hotels daily trasanction.south indian hotels daily trasanction.
south indian hotels daily trasanction.
Shrikant Puramwar
 
Ibrahim birkan uğurlu 15
Ibrahim birkan uğurlu   15Ibrahim birkan uğurlu   15
Ibrahim birkan uğurlu 15
Birkan Uğurlu
 
Car Tax
Car TaxCar Tax
Car Tax
Mike Kelley
 
Don't Blame The Appraisal District
Don't Blame The Appraisal DistrictDon't Blame The Appraisal District
Don't Blame The Appraisal District
KeithSelf1975
 
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENTCASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
ravalshubham
 
Buyers beware changes to Land Tax in Wales from 1st April 2018
Buyers beware changes to Land Tax in Wales from 1st April 2018Buyers beware changes to Land Tax in Wales from 1st April 2018
Buyers beware changes to Land Tax in Wales from 1st April 2018
Kate Taylor
 

What's hot (20)

Compliance investigations
Compliance investigationsCompliance investigations
Compliance investigations
 
Lone Pine cafe case study
Lone Pine cafe case studyLone Pine cafe case study
Lone Pine cafe case study
 
BEST, LONE PINE CAFE' CASE STUDY
BEST, LONE PINE CAFE' CASE STUDYBEST, LONE PINE CAFE' CASE STUDY
BEST, LONE PINE CAFE' CASE STUDY
 
Presentation of pujali municipality
Presentation of pujali municipalityPresentation of pujali municipality
Presentation of pujali municipality
 
The bearded cpa
The bearded cpaThe bearded cpa
The bearded cpa
 
Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017
 
Tec monterrey sheet1
Tec monterrey   sheet1Tec monterrey   sheet1
Tec monterrey sheet1
 
Lone pine cafe
Lone pine cafe Lone pine cafe
Lone pine cafe
 
Video 1.3 How to do a full property analysis for a sample deal
Video 1.3   How to do a full property analysis for a sample dealVideo 1.3   How to do a full property analysis for a sample deal
Video 1.3 How to do a full property analysis for a sample deal
 
Career Analysis
Career AnalysisCareer Analysis
Career Analysis
 
Bilalakbas15 140101100215-phpapp02
Bilalakbas15 140101100215-phpapp02Bilalakbas15 140101100215-phpapp02
Bilalakbas15 140101100215-phpapp02
 
Louisiana Special Legislative Session: What to Expect
Louisiana Special Legislative Session: What to ExpectLouisiana Special Legislative Session: What to Expect
Louisiana Special Legislative Session: What to Expect
 
Appendices housing
Appendices housingAppendices housing
Appendices housing
 
6.5 Posting the Purchases Journal
6.5 Posting the Purchases Journal6.5 Posting the Purchases Journal
6.5 Posting the Purchases Journal
 
south indian hotels daily trasanction.
south indian hotels daily trasanction.south indian hotels daily trasanction.
south indian hotels daily trasanction.
 
Ibrahim birkan uğurlu 15
Ibrahim birkan uğurlu   15Ibrahim birkan uğurlu   15
Ibrahim birkan uğurlu 15
 
Car Tax
Car TaxCar Tax
Car Tax
 
Don't Blame The Appraisal District
Don't Blame The Appraisal DistrictDon't Blame The Appraisal District
Don't Blame The Appraisal District
 
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENTCASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
CASE 2-3 Lone pine cafe (A) G H PATEL INSTITUTE OF BUSSINESS MANAGEMENT
 
Buyers beware changes to Land Tax in Wales from 1st April 2018
Buyers beware changes to Land Tax in Wales from 1st April 2018Buyers beware changes to Land Tax in Wales from 1st April 2018
Buyers beware changes to Land Tax in Wales from 1st April 2018
 

Similar to Cash Flowing South Suburban 3 Unit

Q1 2013 Columbus Market Trends Retail
Q1 2013 Columbus Market Trends RetailQ1 2013 Columbus Market Trends Retail
Q1 2013 Columbus Market Trends Retail
colliersohio
 
Real estate investing 101
Real estate investing 101Real estate investing 101
Real estate investing 101
High Rise Boston
 
James fresh quote 15 8 2005 052240308 b
James fresh quote 15 8 2005 052240308 bJames fresh quote 15 8 2005 052240308 b
James fresh quote 15 8 2005 052240308 b
James Simson
 
Mc clure land grant
Mc clure land grantMc clure land grant
Mc clure land grant
Carolyn44
 
Low-Income Housing Tax Credit Presentation
Low-Income Housing Tax Credit PresentationLow-Income Housing Tax Credit Presentation
Low-Income Housing Tax Credit Presentation
William Bryant
 
Centerville Project
Centerville ProjectCenterville Project
Centerville Project
Rick Bailey
 
JLL Columbus Office Outlook Q1 2021
JLL Columbus Office Outlook Q1 2021JLL Columbus Office Outlook Q1 2021
JLL Columbus Office Outlook Q1 2021
SamStouffer
 
Inflation-Indexed Mortgage: Real vs Nominal Interest Rates
Inflation-Indexed Mortgage: Real vs Nominal Interest RatesInflation-Indexed Mortgage: Real vs Nominal Interest Rates
Inflation-Indexed Mortgage: Real vs Nominal Interest Rates
William Bryant
 
West Hawaii Real Estate with Lance Owens
West Hawaii Real Estate with Lance Owens West Hawaii Real Estate with Lance Owens
West Hawaii Real Estate with Lance Owens
Lance Owens
 
Team Corona SCIP Program Details
Team Corona SCIP Program DetailsTeam Corona SCIP Program Details
Team Corona SCIP Program Details
Darrell Talbert
 
Mc clure land grant
Mc clure land grantMc clure land grant
Mc clure land grant
Carolyn44
 
Vacant Land Assessment Concept
Vacant Land Assessment ConceptVacant Land Assessment Concept
Vacant Land Assessment Concept
Stephanie Lindley
 
Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
bdswope07
 
JLL Cincinnati Office Outlook Q4 2020
JLL Cincinnati Office Outlook Q4 2020JLL Cincinnati Office Outlook Q4 2020
JLL Cincinnati Office Outlook Q4 2020
Abby Armbruster
 
How to read a BBF BLI
How to read a BBF BLIHow to read a BBF BLI
How to read a BBF BLI
Michael Shea PA
 
The Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri OpportunitiesThe Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri Opportunities
The Cottages Assisted Living
 
King County Assessor's Office presentation on property values
King County Assessor's Office presentation on property valuesKing County Assessor's Office presentation on property values
King County Assessor's Office presentation on property values
tquezon
 
Item #5 bond proposal 2016
Item #5  bond proposal 2016Item #5  bond proposal 2016
Item #5 bond proposal 2016
Marian Vargas Mendoza
 
Item #5 bond proposal 2016
Item #5   bond proposal 2016Item #5   bond proposal 2016
Item #5 bond proposal 2016
Marian Vargas Mendoza
 
Ilker kirmizi bank-statement
Ilker kirmizi bank-statementIlker kirmizi bank-statement
Ilker kirmizi bank-statement
ilkerkirmizi
 

Similar to Cash Flowing South Suburban 3 Unit (20)

Q1 2013 Columbus Market Trends Retail
Q1 2013 Columbus Market Trends RetailQ1 2013 Columbus Market Trends Retail
Q1 2013 Columbus Market Trends Retail
 
Real estate investing 101
Real estate investing 101Real estate investing 101
Real estate investing 101
 
James fresh quote 15 8 2005 052240308 b
James fresh quote 15 8 2005 052240308 bJames fresh quote 15 8 2005 052240308 b
James fresh quote 15 8 2005 052240308 b
 
Mc clure land grant
Mc clure land grantMc clure land grant
Mc clure land grant
 
Low-Income Housing Tax Credit Presentation
Low-Income Housing Tax Credit PresentationLow-Income Housing Tax Credit Presentation
Low-Income Housing Tax Credit Presentation
 
Centerville Project
Centerville ProjectCenterville Project
Centerville Project
 
JLL Columbus Office Outlook Q1 2021
JLL Columbus Office Outlook Q1 2021JLL Columbus Office Outlook Q1 2021
JLL Columbus Office Outlook Q1 2021
 
Inflation-Indexed Mortgage: Real vs Nominal Interest Rates
Inflation-Indexed Mortgage: Real vs Nominal Interest RatesInflation-Indexed Mortgage: Real vs Nominal Interest Rates
Inflation-Indexed Mortgage: Real vs Nominal Interest Rates
 
West Hawaii Real Estate with Lance Owens
West Hawaii Real Estate with Lance Owens West Hawaii Real Estate with Lance Owens
West Hawaii Real Estate with Lance Owens
 
Team Corona SCIP Program Details
Team Corona SCIP Program DetailsTeam Corona SCIP Program Details
Team Corona SCIP Program Details
 
Mc clure land grant
Mc clure land grantMc clure land grant
Mc clure land grant
 
Vacant Land Assessment Concept
Vacant Land Assessment ConceptVacant Land Assessment Concept
Vacant Land Assessment Concept
 
Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
 
JLL Cincinnati Office Outlook Q4 2020
JLL Cincinnati Office Outlook Q4 2020JLL Cincinnati Office Outlook Q4 2020
JLL Cincinnati Office Outlook Q4 2020
 
How to read a BBF BLI
How to read a BBF BLIHow to read a BBF BLI
How to read a BBF BLI
 
The Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri OpportunitiesThe Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri Opportunities
 
King County Assessor's Office presentation on property values
King County Assessor's Office presentation on property valuesKing County Assessor's Office presentation on property values
King County Assessor's Office presentation on property values
 
Item #5 bond proposal 2016
Item #5  bond proposal 2016Item #5  bond proposal 2016
Item #5 bond proposal 2016
 
Item #5 bond proposal 2016
Item #5   bond proposal 2016Item #5   bond proposal 2016
Item #5 bond proposal 2016
 
Ilker kirmizi bank-statement
Ilker kirmizi bank-statementIlker kirmizi bank-statement
Ilker kirmizi bank-statement
 

Recently uploaded

SVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property BroadcastSVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property Broadcast
SVN International Corp.
 
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
knox groups real estate
 
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdfKumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
monikasharma630
 
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptxAnilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
neilahuja668
 
Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!
shuilykhatunnil
 
Living in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales MeetingLiving in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales Meeting
Tom Blefko
 
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
a7xjm8n4
 
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
olgashriki
 
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing TurkeyAVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
Listing Turkey
 

Recently uploaded (9)

SVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property BroadcastSVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property Broadcast
 
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
 
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdfKumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
 
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptxAnilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
 
Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!
 
Living in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales MeetingLiving in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales Meeting
 
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
 
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
 
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing TurkeyAVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
 

Cash Flowing South Suburban 3 Unit

  • 1. Rental Property Cash Flow Analysis 100 Luella, Calumet City IL 60409 Monthly Operating Income Scenario A Scenario B Number of Units 3 Average Monthly Rent per Unit 925.00 Total Rental Income 2,775.00 - % Vacancy and Credit Losses 0.00% Total Vacancy Loss - - Other Monthly Income (laundry, vending, parking, etc.) - Gross Monthly Operating Income 2,775.00 - Monthly Operating Expenses Property Management Fees 300.00 Repairs and Maintenance - Real Estate Taxes 500.33 Rental Property Insurance 130.00 Homeowners/Property Association Fees - Replacement Reserve - Gas Bill 182.00 Electric Bill 20.00 Waste Management Bill 150.00 Monthly Operating Expenses 1,282.33 - Net Operating Income (NOI) Total Annual Operating Income 33,300.00 - Total Annual Operating Expense 15,387.96 - Annual Net Operating Income 17,912.04 - Capitalization Rate and Valuation Desired Capitalization Rate 11.00% Property Valuation (Offer Price) 162,836.73 - Actual Purchase Price 165,000.00 Actual Capitalization Rate 10.86% - Loan Information Down Payment - Loan Amount - - Acquisition Costs and Loan Fees - Length of Mortgage (years) - 20 Annual Interest Rate 0.000% Initial Investment - - Monthly Mortgage Payment (PI) #NUM! - Annual Interest #NUM! - Annual Principal #NUM! - Total Annual Debt Service #NUM! - Cash Flow and ROI
  • 2. 100 Luella, Calumet City IL pictures taken 02/22/2018
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.       Two to Four Units MLS #:07384081 List Price:$69,900 Status:CLSD List Date:11/20/2009 Orig List Price:$74,900 Area:409 List Dt Rec:11/20/2009 Sold Price:$63,000 (F) Address:100 S Luella Ave , Calumet City, IL 60409 Contingency Flag: Directions:DOLTON ROAD EAST OR WEST TO LUELLA NORTH TO PROPERTY. Closed:01/15/2010 Contract:12/14/2009 List. Mkt Time:25 Off Mkt:12/14/2009 Financing:Cash Concessions: Year Built:1974 Blt Before 78:Yes Contingency: Dimensions:40' X 125' County:Cook Ownership:Fee Simple Subdivision: Model: Corp Limits:Unincorporated Township:Thornton Parking:None Coordinates:S:16 E:2   # Spaces:0 Acreage:0 Total Units:3 Parking Incl. In Price: Total Rooms:14 Total Baths (Full/Half): 3/2 3 BR Unit:Yes Total Bedrooms:8 Basement:Partial Zoning:Multi-Family Waterfront:No Remarks:    CORPORATED OWNED-SOLD AS IS-SELLER WILL NOT PROVIDE SURVEY OR TERMITE INSPECTION-BUYER RESPONSIBLE FOR ANY/ALL INSPECTIONS, COMPLIANCES & ESCROWS AS NEEDED-ALL OFFERS MUST HAVE LOAN COMMITTMENT OR PROOF OF FUNDS FOR CASH OFFERS- ADDENDUMS TO FOLLOW ACCEPTED OFFER. School Data Elementary:(149)   Junior High:(149)   High School:(205)   Taxes/Assessments PIN:29014180280000 (Map) Mult PINs:No Tax Amount:$9,959.17 Tax Year:2007 Exemptions: Special Assessments:No Special Service Area: Financial Info Total Rental Income: Net Operating Income: Gross Income: Gross Expenses: Other Income: Floor Level Sq Ft. Rooms Bedrooms Bathrooms Master Bath Sec Deposit Rent Lease Exp Unit #1 1 4 2 1/1 0 0 0 Unit #2 2 5 3 1/1 0 0 0 Unit #3 3 5 3 1/1 0 0 0 Unit #4 / Age:26-50 Years Type-Multi Unit:3 Flat Style: Const Opts: General Info: Amenities: Ext. Bldg. Type:Brick Lot Size: Lot Desc: Roof: Foundation: Exst Bas/Fnd: Ext Prop Feats: Garage Ownership: Garage On Site: Garage Type: Garage Details:None/NA Parking Ownership: Parking On Site: Parking Details: Appliances/Features (1):None Appliances/Features (2):None Appliances/Features (3):None Appliances/Features (4): Bath Amn: Basement Details: Additional Rooms: Tenant Pays (1):None Tenant Pays (2):None Tenant Pays (3):None Tenant Pays (4): Water:Lake Michigan Sewer:Sewer-Public Heating:Gas Equipment: HERS Index Score: Green Disc: Green Rating Srce: Green Feats: Possession:Closing Sale Terms: Addl. Sales Info.:Pre-Foreclosure Agent Owned/Interest:No Copyright 2018 MRED LLC - The accuracy of all information, regardless of source, including but not limited to square footages and lot sizes, is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals. NOTICE: Many homes contain recording devices, and buyers should be aware that they may be recorded during a showing. MLS #: 07384081 Prepared By: Marco Mallard | Comprehensive Real Estate & Insurance Solutions | Cell: (708) 910-4656x | 02/25/2018