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
Photo
Photo
Photo
See all photos

$179,700

Under Contract
1363 Kenilworth Dr, Calumet City, IL 60409
3 Beds
2 Baths
1,121 Square Feet
0.00 Acres Lot
Built in 1952
Under Contract
Units n/a
Checked: 10 hours ago
Updated: Jun 17, 2025 at 03:35AM

Investment Summary


Monthly Cash Flow
-$139
Cap Rate
5.4%
Cash-on-Cash Return
-4.0%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.1%

Property Description


0.00 Acres Lot
Built in 1952
Under Contract
Units n/a

This beautifully renovated property features a gorgeous new kitchen, complete with quartz countertops, white shaker-style cabinets, and modern stainless steel appliances. Enjoy the elegance of brand new flooring throughout the home, including luxury vinyl plank and plush carpeting. Additional highlights include fresh interior paint, contemporary fixtures, and updated lighting, ensuring a stylish and inviting atmosphere. Plus, a brand new furnace was installed on October 21, 2024! Please note that the current property taxes do not reflect a homeowner's exemption, which could potentially save you around 2,100 annually. We encourage you to discuss this with your attorney, lender, and agent for further details. Don't miss the chance to explore the 3-D tour with a detailed floor plan, and be sure to schedule your private showing today!

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: Garage
  • Details: On Site, Detached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Attic: Yes
  • Basement: Yes
  • Basement Description: Unfinished, Full

Exterior Features

  • Exterior Walls Materials: Masonry
  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 3020205004
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cape Cod
  • Year Built: 1952

Tax Information

  • Annual Tax: $8,596

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Cook

Listing Details


Listed by:
Neil Gates
Chase Real Estate LLC
(630) 527-0095

Source:
Midwest Real Estate Data (MRED)
MLS#: 12370157
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$139
Cap Rate
5.4%
Cash-on-Cash Return
-4.0%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.1%

Purchase Details

Find an Agent

Purchase price:
$179,700
Amount financed:
-$143,760
Down payment:
$35,940
Closing costs:
$5,391
Rehab costs:
$0
Initial cash invested:
$41,331
Square feet:
1,121
Cost per square foot:
$160
Monthly rent per square foot:
$1.96

Financing Details

Find a Lender

Loan amount:
$143,760
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$941
Property tax:
$716
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,811

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (33%)
33%-$716-$8,597
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (58%)
58%-$1,266-$15,197

Cash Flow


Monthly Yearly
Net operating income:
$802 $9,624
Mortgage payments:
-$941 -$11,292
Cash flow:
$139 $1,668