Chicago- Western suburbs -Two deals-cash flow $1400 p/m

Chicago- Western suburbs -Two deals-cash flow $1400 p/m

Real Estate Agent · naperville, IL · Member since 2014 · 193 posts · 53 votes

Just completed two transactions (almost simultaneously) in Chicago Western suburbs and getting ready for the next one......

Transaction 1: Duplex (one unit) 3BR, 1.5 BTH (1150 Sq.ft)

- Purchase price: $89K

- Rehab: $15K

- HOA: 0

- Property Tax: $1800 p/a

- Insurance: $700 p/a

- Rent: $1450/ p/m

- Mortgage: $366 p/m

- Net Positive Cash Flow: $700 (taking into account vacancy rate and maintenance)

- Cash on Cash: 24.9%

- Cap Rate: 14.6%

Transaction 2: Duplex (one unit) 3BR, 1.5 BTH (1150 Sq.ft) 

- Purchase price: $95K

- Rehab: $5K

- HOA: 0

- Property Tax: $1800 p/a

- Insurance: $700 p/a

- Rent: $1400/ p/m

- Mortgage: $390 p/m

- Net Positive Cash Flow: $650 (taking into account vacancy rate and maintenance)

- Cash on Cash: 29%

- Cap Rate: 14%

Though I've done lots of foreclosures, the first transaction above was really challenging. Of course it was a foreclosed property but was vacant for more than four years i.e. gas line was disconnected from outside, plumbing issues, water damage and so on (many surprises). It took much more than I was expecting but the huge benefit was- I found the 2nd one right across the street at super cheap. It was a FSBO and I got there on the very first day...found a motivated seller and struck the deal withing 24 hours....not bad to have two units on the same street...easy to manage.

Would appreciate thoughts and feedback from experienced investors.....

1Reply
40 views

Investor-friendly agents in Chicago, IL

See the agents BiggerPockets members work with in Chicago, IL.

Most Popular Reply

Investor · Chicago, IL · Member since 2015 · 677 posts · 309 votes
11y

They both sound like good deals. I would not over think it now that you are into the properties because they both seem to be cash flowing good just keep the ball rolling. 

See this reply in the discussion

6 Replies

Jump to latestLatest
  • Investor · Chicago, IL · Member since 2015 · 677 posts · 309 votes
    11y

    They both sound like good deals. I would not over think it now that you are into the properties because they both seem to be cash flowing good just keep the ball rolling. 

  • Investor · Eastpointe, MI · Member since 2015 · 13 posts · 2 votes
    11y

    I think at awesome great job buddy!!!!!!!

  • Investor · Madison, WI · Member since 2015 · 128 posts · 33 votes
    11y

    Thats awesome. I see you're in Naperville. Is that where your properties are located?

    Im looking for cash flow numbers like yours but havent purchased any rentals in Chicago. I have one one in Wisconsin which is similar to what you have going on. Trying to get into rentals slowly. 

  • Chicago, IL · Member since 2015 · 469 posts · 81 votes
    11y

    Nice job @Kumar Paj!!

  • Chicago, IL · Member since 2014 · 38 posts · 5 votes
    11y

    @Kumar Paj great job!

  • Real Estate Agent · naperville, IL · Member since 2014 · 193 posts · 53 votes
    11y

    Thanks guys!

    Robert: These two units falls in Aurora but right on the boarder i.e. with Naperville school district which adds lot more value to the property.  We are working on two more deals in this area...let's see how it goes... 

Join the conversationCreate a free account to reply, vote on answers and follow this thread.