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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$649,000

For Sale - Active
18909 Ruth Dr, Mokena, IL 60448
5 Beds
4 Baths
4,200 Square Feet
0.00 Acres Lot
Built in 1962
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Sep 04, 2025 at 07:33PM

Investment Summary


Monthly Cash Flow
-$168
Cap Rate
5.4%
Cash-on-Cash Return
-1.4%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.7%

Property Description


0.00 Acres Lot
Built in 1962
For Sale - Active
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 18909 Ruth Dr, Mokena, IL (ZIP code 60448) this single family residence features 5 bedrooms, 4 bathrooms and approximately 4,200 square feet of living space. The property was built in 1962.

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Asphalt, Garage Door Opener, Tandem, Garage, On Site, Attached, Off Street
  • Garage Spaces: 6
  • Spaces Total: 12

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 9
  • Basement: Yes
  • Basement Description: Finished, Crawl Space, Exterior Entry, Partial, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Foundation: Concrete Perimeter
  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 150802402043
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1962

Tax Information

  • Annual Tax: $11,537

Utilities

  • Water & Sewer: Well
  • Heating: Natural Gas, Electric, Forced Air, Zoned
  • Cooling: Ceiling Fan(s), Whole House Fan, Central Air

Location

  • County: Will

Listing Details


Listed by:
Linda Hentsch
Coldwell Banker Real Estate Group
(815) 245-2381

Source:
Midwest Real Estate Data (MRED)
MLS#: 12428557
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$168
Cap Rate
5.4%
Cash-on-Cash Return
-1.4%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.7%

Purchase Details

Find an Agent

Purchase price:
$649,000
Amount financed:
-$519,200
Down payment:
$129,800
Closing costs:
$19,470
Rehab costs:
$0
Initial cash invested:
$149,270
Square feet:
4,200
Cost per square foot:
$155
Monthly rent per square foot:
$1.33

Financing Details

Find a Lender

Loan amount:
$519,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,071
Property tax:
$961
Insurance:
$392
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,424

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,600 $67,200
Vacancy loss: (6%)
6% -$336 -$4,032
Operating income:
$5,264 $63,168

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$961-$11,537
Insurance: (7%)
7%-$392-$4,704
Property management: (8%)
8%-$448-$5,376
Repairs & maintenance: (5%)
5%-$280-$3,360
Capital expenditures: (5%)
5%-$280-$3,360
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (42%)
42%-$2,361-$28,337

Cash Flow


Monthly Yearly
Net operating income:
$2,903 $34,836
Mortgage payments:
-$3,071 -$36,852
Cash flow:
$168 $2,016