Likely sold or withdrawnWe last saw this listing 30 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 26
1 BED CONDOListed 35d ago
1-bed condo investor view
7337 S South Shore Dr APT 212, Chicago, IL 60649 · 800 sqft · $62/sqft
No rent data on file — verify locally before offering.
Why it works
Monthly profit +$331/mo from completion — the no.1 reason to invest
Why to be cautious
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
+$331/mo
Pays you every month, net of costs
Price
$50K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$44K
Deposit + fees + refurb
5-yr return on cash 41%Rent est. $1,014 ($880–$1,168)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $880–$1,168/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · $12,488
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $49,950 asking ($29,970). Raw model: $42,340–$79,730. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $37,462.5 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$331
after mortgage, operating costs & tax
Rent in$1,014/mo
$975Collected
$975/mo actually reaches you — the other $39 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$249Mortgage$434Costs$331Your profit
$331/mo left as profit · 34% of rent kept
Mortgage$249
Costs$434
Management$101
Maintenance$67
Insurance$20
CapEx reserve$51
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$331
Returns
Return before costson price24.36%
Cash returnon cash9.10%
Gross margin$541
Cash needed$43,631
Monthly profit payback11y
Data confidence
Lender stress test
Rent-covers-mortgage check1.44
Rent-covers-mortgage check PASS (target 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$12,168
$5,207
$2,991
$0
$754
$3,216
$3,216
Year 2
$12,533
$5,363
$2,991
$0
$794
$3,385
$6,601
Year 3
$12,909
$5,524
$2,991
$0
$835
$3,559
$10,160
Year 4
$13,296
$5,690
$2,991
$0
$877
$3,739
$13,899
Year 5
$13,695
$5,861
$2,991
$0
$920
$3,924
$17,822
Year 5 disposal
Disposal gain (gross)-$28,849
CGT$0
Net Disposal proceeds$53,770
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort1 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 5904.7 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 30 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
5/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$331/mo at 25% deposit @ 5.5%
Monthly cashflow
+$331/mo
Pays you every month, net of costs
Price
$50K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$44K
Deposit + fees + refurb
5-yr return on cash 41%Rent est. $1,014 ($880–$1,168)
Bedrooms
1
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $880–$1,168/mo · n=23
Financing
DepositYour cash in — the rest is the mortgage25% · $12,488
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $49,950 asking ($29,970). Raw model: $42,340–$79,730. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $37,462.5 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$331
after mortgage, operating costs & tax
Rent in$1,014/mo
$975Collected
$975/mo actually reaches you — the other $39 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$249Mortgage$434Costs$331Your profit
$331/mo left as profit · 34% of rent kept
Mortgage$249
Costs$434
Management$101
Maintenance$67
Insurance$20
CapEx reserve$51
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$331
Returns
Return before costson price24.36%
Cash returnon cash9.10%
Gross margin$541
Cash needed$43,631
Monthly profit payback11y
Data confidence
Lender stress test
Rent-covers-mortgage check1.44
Rent-covers-mortgage check PASS (target 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$12,168
$5,207
$2,991
$0
$754
$3,216
$3,216
Year 2
$12,533
$5,363
$2,991
$0
$794
$3,385
$6,601
Year 3
$12,909
$5,524
$2,991
$0
$835
$3,559
$10,160
Year 4
$13,296
$5,690
$2,991
$0
$877
$3,739
$13,899
Year 5
$13,695
$5,861
$2,991
$0
$920
$3,924
$17,822
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$44K
25% deposit$12,488
Refurb$29,970
Legal + survey$1,700
Mortgage + broker$1,749
Cash needed$43,631
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Auto-saves
Sources: Zillow · County records · GreatSchools Estimates not financial advice