Own Cash-Flowing Rental Properties in the Best U.S. Markets From Anywhere!

South May Street Chicago, IL

RESERVE THIS PROPERTY

Snapshot Financials

Price:
$ 122000
Rent:
$ 1331 / mo
Taxes:

Estimated Property Taxes

$ 162.5
Insurance:

Estimated Insurance

$ 52.5
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 0
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 93.17
Repairs:

Based on 5%

$ 66.55
Total:

Total Monthly Expenses

$ 507.82
NOI:

Monthly Net Operating Income ('NOI') = Monthly Gross Scheduled Rent - Monthly Operating Expenses - 5% Maintenance Estimate - 7% Vacancy Estimates. NOI does not take into account any financing that you may be using. The NOI is always an 'estimate' and can never be guaranteed because it includes the non-fixed variables of 'maintenance' and 'vacancy' which vary over time.

$ 823 / mo
Cap Rate:

Capitalization Rate ('Cap Rate') = Annual Net Operating Income / Purchase Price. Cap Rate does not take into account any financing you may be using nor any closing costs you may be paying.

8.10 %
GRM:

Gross Rent Multiplier ('GRM') = Purchase Price / Annual Gross Scheduled Rent. GRM is only a price to rent ratio and does not take into account any operating expenses, financing, closing cost payments or maintenance and vacancy assumptions. And remember, GRM is like a golf score, the lower the better.

7.64

Property Features

Type:
Single Family Home
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1944
Bedrooms:
4
Bathrooms:
2.0
Floor Area:
1072 Sq Ft
Lot Size:
n/a
Stories:
1.5 Stories (split level)
Basement:
Unfinished
Parking:
2 Car Garage
RESERVE THIS PROPERTY
Agent Reservation

Seller's Additional Notes

This property is renovated and rented for $1,331 a month!

This home comes with a FREE 3rd Party Home Warranty Policy good for 15 months upon the date of purchase that covers the following:

  • Plumbing Stoppage
  • Clothes Washer
  • Heating System
  • Water Heater
  • Garbage Disposal
  • Electrical System
  • Plumbing System
  • Refrigerator
  • Stove/Oven
  • Microwave Oven (Built in)
  • Cooktop
  • Ceiling Fan
  • Dishwasher
  • Clothes Dryer
  • Ductwork
  • Garage Door Opener
  • AC Cooling
  • Roof Leaks

Similar
Properties

Maverick Property Vault

More Maverick Markets

Subscribe

    GET Access TO Private buying opportunities for TURNKEY Rental properies & EDUCATIONAL RESOURCES. READ OUR PRIVACY NOTICE & TERMS OF USE.

    Maverick's Cash-Flow Calculator

    DISCLAIMER
    OPEN

    This calculator is for recreational use only and is NOT financial or accounting software. There are a litany of variables that may be relevant to determining your individual tax obligations, financial performance and investment returns on a rental property that are NOT factored into this calculator. By using this calculator, you understand that the numbers herein are NOT specific projections of what your returns will actually be, and you agree that it is YOUR DUTY to consult with your own tax and financial professionals about the evaluation, risk assessment, realistic financial expectations, and actual tax obligations associated with any real estate investment. You also understand that ALL real estate investing involves risk, which buyer assumes 100%, and that no specific returns can ever be guaranteed by anyone.

    Top

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click CALCULATE to update financial calculations on ALL TABS.
    Click any field LABEL to view a definition.
    Purchase
    Monthly Cashflow
    Tax Benefits
    Future Assumptions

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Cash to Purchase
    Purchase Price
    $122,000
    Fair Market Value
    $122,000
    Down Payment Amount
    $24,400
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $30,400
    Total Equity at Purchase
    $24,400
    Morgage Calculation
    Loan Amount
    $97,600
    Monthly Mortgage Payment
    $524
    First Year Mortgage Principal Paid Down
    $1,440
    First Year Mortgage Interest Paid
    $4,847

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,331
    Vacancy Estimate
    $93
    Gross Operating Income
    $1,238
    Property Taxes
    $163
    Insurance
    $53
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $1,772
    Maintenance Estimate
    $67
    Total Operating Expenses
    $2,054
    Net Operating Income (NOI)
    -
    Mortgage Payment
    $524
    Cash Flow Before Taxes
    -
    Gross Rent Multiplier (GRM)
    7.6
    Rent to Value Ratio (RV Ratio)
    1.1%
    Capitalization Rate (Cap Rate)
    -
    Cash on Cash Return
    -

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $12,200
    Value of (Depreciable) Property Structure
    $109,800
    Depreciable "Cost Basis" at Purchase
    $112,800
    Annual Straight Line Depreciation of Cost Basis
    $4,102
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $4,202
    First Year Taxable Income Before Depreciation
    -
    First Year Taxable Income Offset by Depreciation
    -
    First Year Remaining Taxable Income After Depreciation
    $0
    First Year Federal Income Taxes Owed on Rental Income
    $0
    First Year Tax Savings from Depreciation on Rental Income
    -
    First Year Left Over Depreciation
    $18,844

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    (Swipe left or right to scroll horizontally)
    Annual Income
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Gross Scheduled Rent
    $15,972
    $16,291
    $16,617
    $16,950
    $17,289
    $17,634
    $17,987
    $18,347
    $18,714
    $19,088
    $19,470
    $19,859
    $20,256
    $20,661
    $21,075
    $21,496
    $21,926
    $22,365
    $22,812
    $23,268
    $23,734
    $24,208
    $24,692
    $25,186
    $25,690
    $26,204
    $26,728
    $27,262
    $27,808
    $28,364
    Vacancy Loss
    $1,118
    $1,140
    $1,163
    $1,186
    $1,210
    $1,234
    $1,259
    $1,284
    $1,310
    $1,336
    $1,363
    $1,390
    $1,418
    $1,446
    $1,475
    $1,505
    $1,535
    $1,566
    $1,597
    $1,629
    $1,661
    $1,695
    $1,728
    $1,763
    $1,798
    $1,834
    $1,871
    $1,908
    $1,947
    $1,985
    Gross Operating Income
    $14,854
    $15,151
    $15,454
    $15,763
    $16,078
    $16,400
    $16,728
    $17,063
    $17,404
    $17,752
    $18,107
    $18,469
    $18,838
    $19,215
    $19,599
    $19,991
    $20,391
    $20,799
    $21,215
    $21,639
    $22,072
    $22,514
    $22,964
    $23,423
    $23,892
    $24,369
    $24,857
    $25,354
    $25,861
    $26,378
    Annual Operating Expenses
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Taxes
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    $1,956
    Insurance
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    $636
    Maintenance Assumption
    $799
    $815
    $831
    $847
    $864
    $882
    $899
    $917
    $936
    $954
    $973
    $993
    $1,013
    $1,033
    $1,054
    $1,075
    $1,096
    $1,118
    $1,141
    $1,163
    $1,187
    $1,210
    $1,235
    $1,259
    $1,284
    $1,310
    $1,336
    $1,363
    $1,390
    $1,418
    Property Management
    $21,259
    $21,684
    $22,118
    $22,560
    $23,011
    $23,471
    $23,941
    $24,420
    $24,908
    $25,406
    $25,914
    $26,433
    $26,961
    $27,500
    $28,050
    $28,611
    $29,184
    $29,767
    $30,363
    $30,970
    $31,589
    $32,221
    $32,866
    $33,523
    $34,193
    $34,877
    $35,575
    $36,286
    $37,012
    $37,752
    Owner-Paid Utilities / Landscaping
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Other Expense
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Total Operating Expenses
    $24,649
    $25,090
    $25,540
    $25,999
    $26,468
    $26,945
    $27,432
    $27,929
    $28,436
    $28,953
    $29,480
    $30,018
    $30,566
    $31,126
    $31,696
    $32,278
    $32,872
    $33,478
    $34,095
    $34,725
    $35,368
    $36,024
    $36,692
    $37,374
    $38,070
    $38,779
    $39,503
    $40,241
    $40,994
    $41,762
    Annual Debt Service
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Debt Service
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    $6,287
    Mortgage Balance at Year End
    $96,160
    $94,646
    $93,055
    $91,383
    $89,625
    $87,777
    $85,834
    $83,792
    $81,646
    $79,390
    $77,018
    $74,525
    $71,905
    $69,150
    $66,255
    $63,211
    $60,012
    $56,649
    $53,114
    $49,398
    $45,491
    $41,386
    $37,070
    $32,533
    $27,764
    $22,751
    $17,482
    $11,943
    $6,120
    -
    Debt Service Coverage Ratio
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Annual Capital Improvements
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Capital Improvements
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Annual Cash Flow Analysis
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Net Operating Income
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Capitalization Rate
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Cash Flow Before Taxes
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Cash on Cash Return
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Annual Equity Accumulation
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Appreciation
    $4,880
    $5,075
    $5,278
    $5,489
    $5,709
    $5,937
    $6,175
    $6,422
    $6,679
    $6,946
    $7,224
    $7,513
    $7,813
    $8,126
    $8,451
    $8,789
    $9,140
    $9,506
    $9,886
    $10,281
    $10,693
    $11,120
    $11,565
    $12,028
    $12,509
    $13,009
    $13,530
    $14,071
    $14,634
    $15,219
    Mortgage Principal Pay Down
    $1,440
    $1,514
    $1,591
    $1,672
    $1,758
    $1,848
    $1,943
    $2,042
    $2,146
    $2,256
    $2,372
    $2,493
    $2,621
    $2,755
    $2,896
    $3,044
    $3,199
    $3,363
    $3,535
    $3,716
    $3,906
    $4,106
    $4,316
    $4,537
    $4,769
    $5,013
    $5,269
    $5,539
    $5,822
    $6,120
    Total Equity Growth
    $6,320
    $6,589
    $6,869
    $7,162
    $7,467
    $7,785
    $8,117
    $8,464
    $8,825
    $9,202
    $9,595
    $10,005
    $10,434
    $10,880
    $11,346
    $11,832
    $12,340
    $12,869
    $13,421
    $13,997
    $14,599
    $15,226
    $15,881
    $16,565
    $17,278
    $18,022
    $18,799
    $19,610
    $20,456
    $21,339
    Annual Tax Savings From Depreciation
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Straight Line Depreciation of Cost Basis
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $4,202
    $2,101
    $0
    $0
    Straight Line Depreciaiton of Lender Fees / Points
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    Total Straight Line Depreciation
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $4,302
    $2,201
    $100
    $100
    Taxable Income Before Depreciation
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Carry Forward Loss From Depreciation
    $18,944
    $37,959
    $57,044
    $76,197
    $95,417
    $114,703
    $134,054
    $153,467
    $172,942
    $192,475
    $212,066
    $231,710
    $251,407
    $271,151
    $290,942
    $310,774
    $330,644
    $350,549
    $370,483
    $390,442
    $410,421
    $430,414
    $450,415
    $470,419
    $490,417
    $510,403
    $530,369
    $548,205
    $563,904
    $579,555
    Taxable Income Offset by Depreciation
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Tax Savings from Depreciation
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Cash Flow After Taxes
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Performance Over Time
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Fair Market Property Value at Year End
    $126,880
    $131,955
    $137,233
    $142,723
    $148,432
    $154,369
    $160,544
    $166,965
    $173,644
    $180,590
    $187,813
    $195,326
    $203,139
    $211,265
    $219,715
    $228,504
    $237,644
    $247,150
    $257,036
    $267,317
    $278,010
    $289,130
    $300,695
    $312,723
    $325,232
    $338,241
    $351,771
    $365,842
    $380,475
    $395,694
    Cumulative Appreciation
    $4,880
    $9,955
    $15,233
    $20,723
    $26,432
    $32,369
    $38,544
    $44,965
    $51,644
    $58,590
    $65,813
    $73,326
    $81,139
    $89,265
    $97,715
    $106,504
    $115,644
    $125,150
    $135,036
    $145,317
    $156,010
    $167,130
    $178,695
    $190,723
    $203,232
    $216,241
    $229,771
    $243,842
    $258,475
    $273,694
    Cumulative Mortgage Principal Paydown
    $1,440
    $2,954
    $4,545
    $6,217
    $7,975
    $9,823
    $11,766
    $13,808
    $15,954
    $18,210
    $20,582
    $23,075
    $25,695
    $28,450
    $31,345
    $34,389
    $37,588
    $40,951
    $44,486
    $48,202
    $52,109
    $56,214
    $60,530
    $65,067
    $69,836
    $74,849
    $80,118
    $85,657
    $91,480
    $97,600
    Total Cumulative Equity
    $30,720
    $37,309
    $44,178
    $51,340
    $58,807
    $66,592
    $74,709
    $83,173
    $91,998
    $101,200
    $110,795
    $120,801
    $131,234
    $142,114
    $153,460
    $165,293
    $177,632
    $190,501
    $203,922
    $217,919
    $232,518
    $247,745
    $263,626
    $280,190
    $297,468
    $315,490
    $334,289
    $353,899
    $374,355
    $395,694
    Cumulative Cash Flow Before Taxes
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Cumulative Tax Savings From Depreciation
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Cumulative Cash Flow After Taxes
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Total Net Profit if Sold
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Total Return on Investment if Sold
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    Before-Tax Return on Investment if Held
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    After-Tax Return on Investment if Held
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -
    -