This rental property cash flow analysis examines the potential income and expenses for a 3-unit rental property located at 100 Luella, Calumet City IL. Under Scenario A, the property has a monthly rental income of $2,775 and monthly operating expenses of $1,282.33, resulting in a net operating income of $17,912.04 annually. Based on an 11% capitalization rate, the property valuation is estimated at $162,836.73, close to the actual purchase price of $165,000.