$1,499,000
Investment Summary
- Monthly Cash Flow
- -$6,573
- Cap Rate
- 0.4%
- Cash-on-Cash Return
- -22.9%
- Debt Coverage Ratio
- 0.07
- Internal Rate of Return (5 years)
- -18.1%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
This extraordinary 5-bedroom, 4 full and 2 half-bath Brick Georgian estate redefines sophistication, offering top-tier elegance and modern functionality at every turn. From the moment you enter the grand two-story foyer, the home's elevated design and impeccable attention to detail become immediately evident-anchored by richly finished hardwood floors, soaring ceilings, and designer lighting throughout. Just off the foyer, the formal dining room makes an unforgettable impression. Framed by intricate custom millwork and architectural detailing, this space is crowned by a breathtaking showstopper chandelier-an artful centerpiece that casts a warm, opulent glow for elevated dinner parties or holiday gatherings. It's a room where timeless craftsmanship meets contemporary glamour. The main floor also features a dedicated office, ideal for remote work or quiet study, and a sprawling family room complete with a gas fireplace, full wall custom wet bar, and seamless flow to the heart of the home-a gourmet kitchen. Outfitted with professional-grade appliances including a Viking range and Sub-Zero refrigerator, this kitchen was designed with both beauty and function in mind. A cozy coffee bar nook and informal dining area offer casual gathering spaces filled with light and warmth. The spacious laundry room tucked off the kitchen provides added convenience. The first-floor primary suite is a sanctuary unto itself, offering dramatic custom window treatments and serene views of the backyard. The spa-style en suite bath features dual vanities, a freestanding therapeutic tub, an oversized walk-in shower, a towel-warming drawer, and a secondary washer and dryer, all designed to create a private, luxurious experience. A generous walk-in closet completes the retreat. Upstairs, you'll find four additional bedrooms-including two oversized guest suites with secondary living areas and en suite baths. One bedroom is currently styled as a second home office, reflecting the home's flexible, thoughtful layout. Each bathroom is accented with custom finishes and fine materials, continuing the home's cohesive, upscale aesthetic. The lower level offers a true extension of the living space and is a destination in itself. Perfect for entertaining on any scale, the basement includes a spacious gathering lounge, a kitchenette ideal for crafts or casual serving, a game room large enough for a pool table and arcade games, and an incredible full bar/second kitchen with high-end finishes and plenty of seating. The crown jewel of the lower level is the private home theater, complete with tiered seating for 12 or more guests, immersive surround sound, and ambient lighting-bringing the cinematic experience home. Step outside into a backyard oasis designed for year-round enjoyment. A retractable pergola provides prefect coverage over the spa, while an oversized patio features both a full outdoor fireplace and a separate firepit area. The outdoor kitchen is equipped for serious entertaining, surrounded by beautifully manicured greenspace and mature landscaping that offers both privacy and tranquility. Additional premium features include a new roof, whole-house generator, 4-zone HVAC, state-of-the-art security system with license plate recognition, advanced underground drainage system, and epoxy-coated floors in the heated 3-car garage. The location is perfectly blended to provide peace and quiet, access to Independence Grove Forest Preserve, walking trails, downtown Libertyville, I-94, all within highly rated Oak Grove Elementary and Libertyville High School districts. This is more than just a home-it's a statement of elevated living, masterfully blending luxury, comfort, and functionality in every detail.
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
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Garage
- Details: On Site, Attached, Garage
- Garage Spaces: 3
- Spaces Total: 3
Bedroom Information
- # of Bedrooms: 5
Bathroom Information
- # of Baths (Full): 4
- # of Baths (Total): 6.0
Interior Features
- # of Rooms: 17
- # of Stories: 2
- Basement: Yes
- Basement Description: Finished, Full
- Fireplace: Yes
HOA
- Has HOA: Yes
- HOA Fee: $600/annually
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 1103102033
- Lot Size: 0 sqft
Property Information
- Property Type: Single Family Residence
- Year Built: 1993
Tax Information
- Annual Tax: $29,577
Utilities
- Heating: Natural Gas, Zoned
- Cooling: Central Air, Zoned
Location
- County: Lake
Listing Details
Investment Summary
- Monthly Cash Flow
- -$6,573
- Cap Rate
- 0.4%
- Cash-on-Cash Return
- -22.9%
- Debt Coverage Ratio
- 0.07
- Internal Rate of Return (5 years)
- -18.1%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $1,499,000 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$1,199,200 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $299,800 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $44,970 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $344,770 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 4,874 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $308 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $0.90 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $1,199,200 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 5.875% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $7,094 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $2,465 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $308 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $9,867 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $4,400 | $52,800 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$264 | -$3,168 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $4,136 | $49,632 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 56% | -$2,465 | -$29,578 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$308 | -$3,696 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$352 | -$4,224 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$220 | -$2,640 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$220 | -$2,640 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | 1% | -$50 | -$600 |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 82% | -$3,615 | -$43,378 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $521 | $6,252 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$7,094 | -$85,128 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $6,573 | $78,876 |