Graphics Pack Unbranded
Graphics Pack Unbranded
North Chicago Executive Home | Libertyville 3,645 HVAC | 2,005 SF Unfinished Basement | .69 Acres 4.5% Projected Annual Increase in Home Values to 2020
Summary Census Tract Demographic Annual Trends 2015 Census Tract Annual Growth Projections 5.0% 4.5%
4.5% projected annual increase in home values 2015-2020
4.5%
4.0%
3.5% 3.0%
2.6% 2.5% 2.0% 1.5% 1.0% 0.5%
0.2%
0.0%
Population
Incomes
Home Values
30725 N Bull Creek DR, Libertyville, Lake County, IL 60048 Proforma Annual Financial Model # Category Description $/# 1 Sale Price List $ $ 729,500 2 Monthly Lease 2015 Estimate $ 7,295 3 Annual Rental Revenues 2 * 12 (months) $ 87,540 4 Taxes 2014 Actual $ (14,852) 5 HOA 2014 Actual $ (500) 6 Insurance 2015 Estimate $ (3,500) 7 Maintenance Reserve $750 Month Estimate $ (9,000) 8 Annual Operating Expenses 4+5+6+7 $ (27,852) 9 Net Operating Income 3+8 $ 59,688 10 Estimated Cap Rate 9/1 8.2% 11 Annual Debt Service * $ (31,447) 11 Est. Net Cash Flow 10 + 11 $ 28,241 12 Gross Rent Multiplier 2/1 100.00 *5/1 ARM, 80% 1st loan. 3.5% APR interest, 30-year amortization. No PMI. National lender. P&I calculation from Bank Rate Monitor.
Hybrid Satellite with Property Line Overlay
Graphic with Property Line Overlay
Home Estimated Dimensions
Hybrid Satellite Subdivision
All 3 Highly Rated Public Schools Attended Within 3Miles Adler Park School (PK-5) 10 of 10 Great Schools rating 280 students 2.1 miles from home
Libertyville High School (9-12) 10 of 10 Great Schools rating 1,976 students enrolled 2.3 miles from home
Highland Middle School (6-8) 9 of 10 Great Schools rating 979 students enrolled 2.9 miles from home
26 Private Schools Within 3 Miles
24 Pre-Kindergarten Schools Within 3 Miles
16 Kindergarten Schools Within 3 Miles
Demographics vs. North Chicago – Very High Avg. Home Values
Demographics vs. North Chicago – Very High Avg. Household Incomes
Demographics vs. North Chicago – Very High Avg. Net Worth
Demographics vs. North Chicago – Very Low Crime Index
Demographics vs. North Chicago – Very High % Married
Demographics vs. North Chicago – Very High % Post Graduate Degrees
Demographics vs. Greater Chicagoland– Very High Avg. Home Values
Demographics vs. Greater Chicagoland – Very High Avg. Household Incomes
Demographics vs. Greater Chicagoland – Very High Avg. Net Worth
Demographics vs. Greater Chicagoland – Very Low Crime Index
Demographics vs. Greater Chicagoland– Very High % Married
Demographics vs. Greater Chicagoland – Very High % Post Graduate Degrees
20-40-60 Mile Radii Map 60Miles Miles 60
40 40 Miles Miles
20Miles Miles 20
20-40-60 Minute Drive Time Map
60 Min. 60 Minutes
40 Minutes 40 Min.
20 Minutes 20 Min. 40 Min. 40 Minutes 60 Min. 60 Minutes
Oak Hills Church | Preferred Nonprofit Collaborative Listing In Libertyville (Chicago) Real Estate Philanthropy Gifts Based on Different Scenarios $7,000
$6,566
$6,000
$5,000
$4,377
Gift
$4,000 $3,000
$2,189 $2,000 $1,000
$1,094
$-
We Represent 1 Side No Match
We Represent 2 Sides No Match
We Represent 2 Sides 1 Side Max Match
Gifting Scenario
We Represent 2 Sides 2 Sides Max Match
North Chicago Executive Home | Libertyville 3,645 HVAC | 2,005 SF Unfinished Basement | .69 Acres 4.5% Projected Annual Increase in Home Values to 2020
Summary Census Tract Demographic Annual Trends 2015 Census Tract Annual Growth Projections 5.0% 4.5%
4.5% projected annual increase in home values 2015-2020
4.5%
4.0%
3.5% 3.0%
2.6% 2.5% 2.0% 1.5% 1.0% 0.5%
0.2%
0.0%
Population
Incomes
Home Values
30725 N Bull Creek DR, Libertyville, Lake County, IL 60048 Proforma Annual Financial Model # Category Description $/# 1 Sale Price List $ $ 729,500 2 Monthly Lease 2015 Estimate $ 7,295 3 Annual Rental Revenues 2 * 12 (months) $ 87,540 4 Taxes 2014 Actual $ (14,852) 5 HOA 2014 Actual $ (500) 6 Insurance 2015 Estimate $ (3,500) 7 Maintenance Reserve $750 Month Estimate $ (9,000) 8 Annual Operating Expenses 4+5+6+7 $ (27,852) 9 Net Operating Income 3+8 $ 59,688 10 Estimated Cap Rate 9/1 8.2% 11 Annual Debt Service * $ (31,447) 11 Est. Net Cash Flow 10 + 11 $ 28,241 12 Gross Rent Multiplier 2/1 100.00 *5/1 ARM, 80% 1st loan. 3.5% APR interest, 30-year amortization. No PMI. National lender. P&I calculation from Bank Rate Monitor.
Hybrid Satellite with Property Line Overlay
Graphic with Property Line Overlay
Home Estimated Dimensions
Hybrid Satellite Subdivision
All 3 Highly Rated Public Schools Attended Within 3Miles Adler Park School (PK-5) 10 of 10 Great Schools rating 280 students 2.1 miles from home
Libertyville High School (9-12) 10 of 10 Great Schools rating 1,976 students enrolled 2.3 miles from home
Highland Middle School (6-8) 9 of 10 Great Schools rating 979 students enrolled 2.9 miles from home
26 Private Schools Within 3 Miles
24 Pre-Kindergarten Schools Within 3 Miles
16 Kindergarten Schools Within 3 Miles
Demographics vs. North Chicago – Very High Avg. Home Values
Demographics vs. North Chicago – Very High Avg. Household Incomes
Demographics vs. North Chicago – Very High Avg. Net Worth
Demographics vs. North Chicago – Very Low Crime Index
Demographics vs. North Chicago – Very High % Married
Demographics vs. North Chicago – Very High % Post Graduate Degrees
Demographics vs. Greater Chicagoland– Very High Avg. Home Values
Demographics vs. Greater Chicagoland – Very High Avg. Household Incomes
Demographics vs. Greater Chicagoland – Very High Avg. Net Worth
Demographics vs. Greater Chicagoland – Very Low Crime Index
Demographics vs. Greater Chicagoland– Very High % Married
Demographics vs. Greater Chicagoland – Very High % Post Graduate Degrees
20-40-60 Mile Radii Map 60Miles Miles 60
40 40 Miles Miles
20Miles Miles 20
20-40-60 Minute Drive Time Map
60 Min. 60 Minutes
40 Minutes 40 Min.
20 Minutes 20 Min. 40 Min. 40 Minutes 60 Min. 60 Minutes
Oak Hills Church | Preferred Nonprofit Collaborative Listing In Libertyville (Chicago) Real Estate Philanthropy Gifts Based on Different Scenarios $7,000
$6,566
$6,000
$5,000
$4,377
Gift
$4,000 $3,000
$2,189 $2,000 $1,000
$1,094
$-
We Represent 1 Side No Match
We Represent 2 Sides No Match
We Represent 2 Sides 1 Side Max Match
Gifting Scenario
We Represent 2 Sides 2 Sides Max Match
