647 Belmont Dr, Romeoville, IL - full gut rehab
Purchase Price - $123k
Funded by Us - $111k of the purchase and $50k of the $75k rehab
Out of Pocket Needed After Refi ~$50k
Equity After Refi - $80k
Projected Annual Return (if held 10 yrs) - 16%
(Click Pic for further analysis)
30W071 Glenhurst Ct, Warrenville, IL
Purchase Price - $148k
Funded by Us - $133k of the purchase and $42k of the $60k rehab
Out of Pocket Needed - ~$33k
Equity After Refi - $75k
Projected Annual Return (if held 10 yrs) - 21%
(Click Pic for further analysis)
518 Hillside Drive, Streamwood, IL
Purchase Price - $143k
Funded by Us - $129k of the purchase and $25k of the $35k rehab
Out of Pocket Needed - ~$25k
Equity After Refi - $80k
Projected Annual Return (if held 10 yrs) - 25%
(Click Pic for further analysis)
Address: 165 W Altgeld Ave, Glendale Heights, IL
Purchase Price: $167,500
Required Down Payment: $16,750
Estimated Rehab Cost: $40k ($20k out of pocket/$20k funded)
Total Invested After Refi: $42k
Equity After Refi: $70k
Annual Cash Flow (Mgmt Fee Included): $2,200
Projected Annual ROI (10-year hold): 19%
Investor Time Required: Less than 2 Hours
Link to Pictures: Click Here
Link to Full Deal Analysis: Click Here
Address: 29W574 Winchester Cir, Unit 3, Warrenville IL
Purchase Price: $101k
Required Down Payment: $10,100
Estimated Rehab Cost: $35k ($14k out of pocket/$21k funded)
Total Invested After Refi: $26k
Equity After Refi: $46k
Annual Cash Flow (Mgmt Fee Included): $2,800
Projected Annual ROI (10-year hold): 21%
Investor Time Required: Less than 2 Hours
Link to Full Deal Analysis: Click Here
Address: 3806 Jay Lane, Rolling Meadows IL
Purchase Price: $155k
Required Down Payment: $15,500
Estimated Rehab Cost: $45k ($0k out of pocket/$45k funded)
Total Invested After Refi: $40k
Equity After Refi: $125k
Annual Cash Flow (Mgmt Fee Included): $1,500
Projected Annual ROI (10-year hold): 23%
Investor Time Required: Less than 2 Hours
Link to Full Deal Analysis: Click Here