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

$449,900

For Sale - Active
1N344 Darling St, Carol Stream, IL 60188
3 Beds
3 Baths
1,725 Square Feet
0.00 Acres Lot
Built in 1989
For Sale - Active
Units n/a
Checked: 22 hours ago
Updated: Sep 01, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$768
Cap Rate
3.6%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Property Description


0.00 Acres Lot
Built in 1989
For Sale - Active
Units n/a

Long time owner offers this beautiful home for sale. Split level style, move-in ready with wood laminate floors throughout. Nice floor plan with large windows and skylight in the kitchen. Wood burning fireplace in Living Room* Extra Large Family Room* Three Full Baths* Skylight* Wheaton Schools!!! All appliances in good working condition*Brand new garage door opener* This property is on well water(no water bill) and city sewer* Water softener is newer* Fenced back yard. Oversized 2 car garage* Additional storage attic above the garage with pull down stairs. Lot behind (west to the house) identical in size (56x130) to the lot with the house is also available for sale if buyer is interested. It would have to be separate sale. Brand new garage door opener.

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

  • Description: Garage
  • Details: Asphalt, Garage Door Opener, On Site, Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 7
  • Basement: Yes
  • Basement Description: Sump Pump, Crawl Space, Partial
  • Fireplace: Yes

Exterior Features

  • Foundation: Concrete Perimeter
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential (Assumed)

Lot Information

  • Parcel ID: 0505406020
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1989

Tax Information

  • Annual Tax: $6,847

Utilities

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

Location

  • County: Du Page

Listing Details


Listed by:
Dorothy Zabinski
Suburban Home Realty
(630) 742-0898

Source:
Midwest Real Estate Data (MRED)
MLS#: 12449658
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$768
Cap Rate
3.6%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Purchase Details

Find an Agent

Purchase price:
$449,900
Amount financed:
-$359,920
Down payment:
$89,980
Closing costs:
$13,497
Rehab costs:
$0
Initial cash invested:
$103,477
Square feet:
1,725
Cost per square foot:
$261
Monthly rent per square foot:
$1.62

Financing Details

Find a Lender

Loan amount:
$359,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,129
Property tax:
$571
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,896

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$571-$6,848
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (45%)
45%-$1,271-$15,248

Cash Flow


Monthly Yearly
Net operating income:
$1,361 $16,332
Mortgage payments:
-$2,129 -$25,548
Cash flow:
$768 $9,216