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
1376 Wentworth Ave, Calumet City, IL 60409, US
Copied

$127,600
BiggerPockets estimate

Off Market
1376 Wentworth Ave, Calumet City, IL 60409
2 Beds
1 Bath
1,000 Square Feet
0.05 Acres Lot
Built in 1950
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 23, 2025 at 10:09PM

Investment Summary


Monthly Cash Flow
$188
Cap Rate
7.4%
Cash-on-Cash Return
7.7%
Debt Coverage Ratio
1.31
Internal Rate of Return (5 years)
11.5%

Property Description


0.05 Acres Lot
Built in 1950
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 1376 Wentworth Ave, Calumet City, IL (ZIP code 60409) this townhouse features 2 bedrooms, 1 bathroom and approximately 1,000 square feet of living space. The property sits on a 0.05 acre lot and was built in 1950.

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

  • 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: Full

Exterior Features

  • Exterior Walls Materials: Masonry
  • Roof Material: Shingle (Not Wood)

Land Information

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

Lot Information

  • Parcel ID: 3020117069
  • Lot Size: 2127 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1950

Tax Information

  • Annual Tax: $3,737

Utilities

  • Heating: Natural Gas
  • Cooling: Wall Unit(s)

Location

  • County: Cook

Investment Summary


Monthly Cash Flow
$188
Cap Rate
7.4%
Cash-on-Cash Return
7.7%
Debt Coverage Ratio
1.31
Internal Rate of Return (5 years)
11.5%

Purchase Details

Find an Agent

Purchase price:
$127,600
Amount financed:
-$102,080
Down payment:
$25,520
Closing costs:
$3,828
Rehab costs:
$0
Initial cash invested:
$29,348
Square feet:
1,000
Cost per square foot:
$128
Monthly rent per square foot:
$1.60

Financing Details

Find a Lender

Loan amount:
$102,080
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$604
Property tax:
$312
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,028

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:
-$604 -$7,248
Cash flow:
$188 $2,256