100 Luella, Calumet City IL 60409

1. Rental Property Cash Flow Analysis
100 Luella, Calumet City IL 60409
Monthly Operating Income Scenario A Scenario B
Number of Units 3
Average Monthly Rent per Unit 925.00
Total Rental Income 2,775.00 -
% Vacancy and Credit Losses 0.00%
Total Vacancy Loss - -
Other Monthly Income (laundry, vending, parking, etc.) -
Gross Monthly Operating Income 2,775.00 -
Monthly Operating Expenses
Property Management Fees 300.00
Repairs and Maintenance -
Real Estate Taxes 500.33
Rental Property Insurance 130.00
Homeowners/Property Association Fees -
Replacement Reserve -
Gas Bill 182.00
Electric Bill 20.00
Waste Management Bill 150.00
Monthly Operating Expenses 1,282.33 -
Net Operating Income (NOI)
Total Annual Operating Income 33,300.00 -
Total Annual Operating Expense 15,387.96 -
Annual Net Operating Income 17,912.04 -
Capitalization Rate and Valuation
Desired Capitalization Rate 11.00%
Property Valuation (Offer Price) 162,836.73 -
Actual Purchase Price 165,000.00
Actual Capitalization Rate 10.86% -
Loan Information
Down Payment -
Loan Amount - -
Acquisition Costs and Loan Fees -
Length of Mortgage (years) - 20
Annual Interest Rate 0.000%
Initial Investment - -
Monthly Mortgage Payment (PI) #NUM! -
Annual Interest #NUM! -
Annual Principal #NUM! -
Total Annual Debt Service #NUM! -
Cash Flow and ROI

2. 100 Luella, Calumet City IL
pictures taken 02/22/2018

7. Two to Four Units MLS #:07384081 List Price:$69,900
Status:CLSD List Date:11/20/2009 Orig List Price:$74,900
Area:409 List Dt Rec:11/20/2009 Sold Price:$63,000 (F)
Address:100 S Luella Ave , Calumet City, IL 60409 Contingency
Flag:
Directions:DOLTON ROAD EAST OR WEST TO LUELLA NORTH TO PROPERTY.
Closed:01/15/2010 Contract:12/14/2009 List. Mkt Time:25
Off Mkt:12/14/2009 Financing:Cash Concessions:
Year Built:1974 Blt Before 78:Yes Contingency:
Dimensions:40' X 125' County:Cook
Ownership:Fee Simple Subdivision: Model:
Corp Limits:Unincorporated Township:Thornton Parking:None
Coordinates:S:16 E:2 # Spaces:0
Acreage:0 Total Units:3 Parking Incl.
In Price:
Total Rooms:14 Total Baths
(Full/Half):
3/2 3 BR Unit:Yes
Total Bedrooms:8 Basement:Partial Zoning:Multi-Family
Waterfront:No
Remarks: CORPORATED OWNED-SOLD AS IS-SELLER WILL NOT PROVIDE SURVEY OR TERMITE INSPECTION-BUYER RESPONSIBLE FOR ANY/ALL
INSPECTIONS, COMPLIANCES & ESCROWS AS NEEDED-ALL OFFERS MUST HAVE LOAN COMMITTMENT OR PROOF OF FUNDS FOR CASH OFFERS-
ADDENDUMS TO FOLLOW ACCEPTED OFFER.
School Data
Elementary:(149)
Junior High:(149)
High School:(205)
Taxes/Assessments
PIN:29014180280000 (Map)
Mult PINs:No
Tax Amount:$9,959.17
Tax Year:2007
Exemptions:
Special Assessments:No
Special Service Area:
Financial Info
Total Rental Income:
Net Operating Income:
Gross Income:
Gross Expenses:
Other Income:
Floor Level Sq Ft. Rooms Bedrooms Bathrooms Master Bath Sec Deposit Rent Lease Exp
Unit #1 1 4 2 1/1 0 0 0
Unit #2 2 5 3 1/1 0 0 0
Unit #3 3 5 3 1/1 0 0 0
Unit #4 /
Age:26-50 Years
Type-Multi Unit:3 Flat
Style:
Const Opts:
General Info:
Amenities:
Ext. Bldg. Type:Brick
Lot Size:
Lot Desc:
Roof:
Foundation:
Exst Bas/Fnd:
Ext Prop Feats:
Garage Ownership:
Garage On Site:
Garage Type:
Garage Details:None/NA
Parking Ownership:
Parking On Site:
Parking Details:
Appliances/Features (1):None
Appliances/Features (2):None
Appliances/Features (3):None
Appliances/Features (4):
Bath Amn:
Basement Details:
Additional Rooms:
Tenant Pays (1):None
Tenant Pays (2):None
Tenant Pays (3):None
Tenant Pays (4):
Water:Lake Michigan
Sewer:Sewer-Public
Heating:Gas
Equipment:
HERS Index Score:
Green Disc:
Green Rating Srce:
Green Feats:
Possession:Closing
Sale Terms:
Addl. Sales Info.:Pre-Foreclosure
Agent Owned/Interest:No
Copyright 2018 MRED LLC - The accuracy of all information, regardless of source, including but not limited to square footages and lot sizes, is deemed reliable but not
guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals.
NOTICE: Many homes contain recording devices, and buyers should be aware that they may be recorded during a showing.
MLS #: 07384081 Prepared By: Marco Mallard | Comprehensive Real Estate & Insurance Solutions | Cell: (708) 910-4656x | 02/25/2018