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

$114,995

For Sale - Active
1376 Wentworth Ave, Calumet City, IL 60409
2 Beds
1 Bath
1,000 Square Feet
0.00 Acres Lot
Built in 1950
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: May 28, 2025 at 03:37AM

Investment Summary


Monthly Cash Flow
$248
Cap Rate
8.3%
Cash-on-Cash Return
11.3%
Debt Coverage Ratio
1.46
Internal Rate of Return (5 years)
15.0%

Property Description


0.00 Acres Lot
Built in 1950
For Sale - Active
Units n/a

Priced right, Move in condition, spacious, clean, conveniently located near schools, parks, and shopping. Real hardwood floors throughout, full unfinished, clean basement waiting for your creative ideas for more living space. NO association fees. Ready for new owner. Why rent when this lovely townhome is available now and your monthly mortgage will be less than rent? Please bring well qualified buyers only. Take a look and make an offer. Motivated seller.

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

  • Details: Assigned, On Site
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Unfinished, Full

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Concrete Perimeter
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Row House

Lot Information

  • Parcel ID: 3020117069
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1950

Tax Information

  • Annual Tax: $3,738

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: None

Location

  • County: Cook

Listing Details


Listed by:
Carmen Mitulescu
Strategic Realty & Investments LLC
(708) 612-5991

Source:
Midwest Real Estate Data (MRED)
MLS#: 12373430
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
$248
Cap Rate
8.3%
Cash-on-Cash Return
11.3%
Debt Coverage Ratio
1.46
Internal Rate of Return (5 years)
15.0%

Purchase Details

Find an Agent

Purchase price:
$114,995
Amount financed:
-$91,996
Down payment:
$22,999
Closing costs:
$3,450
Rehab costs:
$0
Initial cash invested:
$26,449
Square feet:
1,000
Cost per square foot:
$115
Monthly rent per square foot:
$1.60

Financing Details

Find a Lender

Loan amount:
$91,996
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$544
Property tax:
$312
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$968

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$312-$3,738
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$712-$8,538

Cash Flow


Monthly Yearly
Net operating income:
$792 $9,504
Mortgage payments:
-$544 -$6,528
Cash flow:
$248 $2,976