$69,000
$995/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 9, 2026
912 W 87th St, Chicago, IL 60620
Chicago, IL 60620
4 bd · 2 ba · 1,350 sqft
Est. rent $2,160/mo · HUD 2025 SAFMR · ZIP 60620
$69,000
$995/mo
912 W 87th St, Chicago, IL 60620
Chicago, IL 60620
4 bd · 2 ba · 1,350 sqft
Est. rent $2,160/mo · HUD 2025 SAFMR · ZIP 60620
Refreshed Jun 9, 2026
Fair Market Rent
4-bedroom
2024$2,120
2025$2,160
YoY change+1.9%
2026$2,160
Source: HUD 2025 Fair Market Rent · ZIP 60620
Housing authority (multiple)
- IL025Housing Authority Cook County10 S La Salle St Ste 2200, Chicago, IL, 60603Phone
Estimated monthly cashflow
$995
HUD 2025 SAFMR · ZIP 60620
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$2,160
HUD 2025 SAFMR · ZIP 60620
Property tax-$69
From listing data
Cap rate23.4%Cash-on-cash61.8%DSCR3.83
Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$72,558
Appreciation
$10,990
Total return
432%
Annualized IRR
39.7%
Annual cashflow
Y1
$12,748
Y2
$13,591
Y3
$14,472
Location
Crime Data
FBI 2025Crime rating
7.2/ 10
Lower reported crime
Violent / 100k
256
Property / 100k
1,549
7.0-10 means lower FBI-reported crime rates, a generally safer signal.
Source: FBI Crime Data Explorer · Reported rates per 100,000; verify local block-level conditions