Dupo, IL


$ 89,900 - Buy & Hold

5.0 bd | 2.0 ba | 2,240 sqft | 1902 yr | $ 674 Rent

IRR
33.48 %
Yield-on-Cost
11.24 %
Cash on Cash
25.69 %
Net Monthly Cashflow
$515

Description

Lovely duplex, with a great location providing easy highway access, that will make a great investment opportunity for someone to rent both units, or live in one unit while renting the other. The bottom 3 bedroom unit rents for $900/month and the top 2 bedroom unit rents for $725/month. Don't miss out on this great opportunity for passive income!


Buy & Hold Analysis

  • ARV: $89,000
  • Yield-on-Cost: 11.24 %
  • Net Monthly Cashflow: $515
  • Monthly Rent: $674

Financial Analysis

  • Loan Amnt: $ 67,425.00
  • All-in Cost: $ 91,473.25
  • Debt Coverage Ratio: 2.51 %
  • Total Out of Pocket: $ 24,048.25
  • Monthly Mortgage: $ 341.63

Expense Assumptions

  • Prop Insurance: $800
  • Prop Mgmt Fee: $1,537
  • Vacancy: $404
  • Capex: $0

Financing Assumptions

  • Down Payment: $22,475
  • Interest Rate: 4.50 %
  • Loan Term Months: 360.00
  • Points: $674

Other Assumptions

  • Closing Cost: $ 899
  • Rental Holding Period: 4.00


Contact An Agent About This Property