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
Copied
Photo
Photo
Photo
Photo
See all photos

$564,999

For Sale - Active
772 Red Oak Dr, Bartlett, IL 60103
4 Beds
4 Baths
3,000 Square Feet
0.00 Acres Lot
Built in 1988
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Jun 08, 2025 at 03:19AM

Investment Summary


Monthly Cash Flow
-$1,006
Cap Rate
3.5%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.0%

Property Description


0.00 Acres Lot
Built in 1988
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 772 Red Oak Dr, Bartlett, IL (ZIP code 60103) this single family residence features 4 bedrooms, 4 bathrooms and approximately 3,000 square feet of living space. The property was built in 1988.

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

  • Description: Attached, Garage, Garage On-Site, Garage Door Opener(s), Transmitter(s)
  • Details: Asphalt, Garage Door Opener, On Site, Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 10
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished, Walk-Out Access

Exterior Features

  • Exterior Walls Materials: Wood

HOA

  • Has HOA: Yes
  • HOA Fee: $390/annually

Land Information

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

Lot Information

  • Parcel ID: 0627107011
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1988

Tax Information

  • Annual Tax: $9,391

Utilities

  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Cook

Listing Details


Listed by:
Katherine Thorat
Coldwell Banker Realty
(630) 863-1462

Source:
Midwest Real Estate Data (MRED)
MLS#: 12360988
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$1,006
Cap Rate
3.5%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.0%

Purchase Details

Find an Agent

Purchase price:
$564,999
Amount financed:
-$451,999
Down payment:
$113,000
Closing costs:
$16,950
Rehab costs:
$0
Initial cash invested:
$129,950
Square feet:
3,000
Cost per square foot:
$188
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$451,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,674
Property tax:
$783
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,709

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$783-$9,391
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (1%)
1%-$33-$396
Total operating expenses: (48%)
48%-$1,716-$20,587

Cash Flow


Monthly Yearly
Net operating income:
$1,668 $20,016
Mortgage payments:
-$2,674 -$32,088
Cash flow:
$1,006 $12,072