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
Photo
Photo
Photo
Photo
See all photos

$319,900

Under Contract
2027 S 6th Ave, Maywood, IL 60153
3 Beds
1 Bath
1,920 Square Feet
0.00 Acres Lot
Built in 1921
Under Contract
Units n/a
Checked: 1 day ago
Updated: May 22, 2025 at 03:32AM

Investment Summary


Monthly Cash Flow
-$910
Cap Rate
2.9%
Cash-on-Cash Return
-14.8%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-10.4%

Property Description


0.00 Acres Lot
Built in 1921
Under Contract
Units n/a

Welcome to your dream home-completely updated and move-in ready! This beautifully remodeled property features a brand-new roof, siding, and energy-efficient windows, ensuring peace of mind for years to come. Step inside to discover pristine hardwood floors throughout and a modern kitchen equipped with new stainless-steel appliances. Enjoy year-round comfort with a new high-efficiency HVAC system and a new tankless water heater ensuring endless hot water. The home features newly installed copper piping system throughout-free of lead-and an upgraded electrical system. The walk-out basement offers endless possibilities for entertaining space, and you'll love hosting family and friends in the spacious backyard. Don't miss your chance to own this stunning, like-new home in a charming neighborhood. Schedule your private tour 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

  • Details: Asphalt, Concrete, Driveway, On Site
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished, Full, Walk-Out Access

Exterior Features

  • Exterior Walls Materials: Wood

Land Information

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

Lot Information

  • Parcel ID: 1514319009
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1921

Tax Information

  • Annual Tax: $5,615

Utilities

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

Location

  • County: Cook

Listing Details


Listed by:
Sandy Cervantes
Smart Home Realty
(630) 870-1000

Source:
Midwest Real Estate Data (MRED)
MLS#: 12349421
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$910
Cap Rate
2.9%
Cash-on-Cash Return
-14.8%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-10.4%

Purchase Details

Find an Agent

Purchase price:
$319,900
Amount financed:
-$255,920
Down payment:
$63,980
Closing costs:
$9,597
Rehab costs:
$0
Initial cash invested:
$73,577
Square feet:
1,920
Cost per square foot:
$167
Monthly rent per square foot:
$0.94

Financing Details

Find a Lender

Loan amount:
$255,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$1,684
Property tax:
$468
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,278

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (26%)
26%-$468-$5,615
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (51%)
51%-$918-$11,015

Cash Flow


Monthly Yearly
Net operating income:
$774 $9,288
Mortgage payments:
-$1,684 -$20,208
Cash flow:
$910 $10,920