Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
See all photos

$324,500

Under Contract
11646 Evergreen Ln, Huntley, IL 60142
2 Beds
2 Baths
1,197 Square Feet
0.00 Acres Lot
Built in 2006
Under Contract
Units n/a
Checked: 12 hours ago
Updated: Jul 29, 2025 at 05:50AM

Investment Summary


Monthly Cash Flow
-$384
Cap Rate
4.3%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Property Description


0.00 Acres Lot
Built in 2006
Under Contract
Units n/a

Welcome to this beautifully maintained, sought-after York floorplan that features a bright kitchen with lots of cabinets ~ spacious living room with a wall of windows that fills the space with natural light ~ separate dining room with sliding glass doors that lead to your private patio - perfect for outdoor entertaining! The primary suite offers a tray ceiling, huge walk-in closet and a private bath with a walk-in shower and dual-sink vanity ~ generously sized second bedroom is ideal for guests or a home office ~ laundry / utility room with a laundry tub and shelving that adds extra storage ~ neutral decor and plush carpeting throughout ~ Extended patio to enjoy the professionally landscaped fenced in backyard which provides both beauty and privacy. Enjoy resort-style living in Del Webb Sun City, with amenities that include golf, tennis, swimming, fitness facilities, walking trails, and more-all just minutes from shopping and expressways! Roof (2020), Kitchen appliances (2022) HWH, Carpet (2024) Fence(2019) Brick patio and Driveway ribbons(2019)

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, Garage On-Site, Garage Door Opener(s), Transmitter(s)
  • Details: Asphalt, Garage Door Opener, On Site, Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Foundation: Concrete Perimeter
  • Roof Material: Asphalt

HOA

  • Has HOA: Yes
  • HOA Fee: $155/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1831402025
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2006

Tax Information

  • Annual Tax: $3,359

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Mc Henry

Listing Details


Listed by:
Sharon Gidley
RE/MAX Suburban
(847) 658-3100

Source:
Midwest Real Estate Data (MRED)
MLS#: 12419082
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$384
Cap Rate
4.3%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Purchase Details

Find an Agent

Purchase price:
$324,500
Amount financed:
-$259,600
Down payment:
$64,900
Closing costs:
$9,735
Rehab costs:
$0
Initial cash invested:
$74,635
Square feet:
1,197
Cost per square foot:
$271
Monthly rent per square foot:
$1.92

Financing Details

Find a Lender

Loan amount:
$259,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,536
Property tax:
$280
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,977

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$280-$3,360
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (7%)
7%-$155-$1,860
Total operating expenses: (44%)
44%-$1,010-$12,120

Cash Flow


Monthly Yearly
Net operating income:
$1,152 $13,824
Mortgage payments:
-$1,536 -$18,432
Cash flow:
$384 $4,608