$56,000
$1,095/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 9, 2026
10452 S State St, Chicago, IL 60628
Chicago, IL 60628
4 bd · 2 ba
Est. rent $2,190/mo · HUD 2025 SAFMR · ZIP 60628
$56,000
$1,095/mo
10452 S State St, Chicago, IL 60628
Chicago, IL 60628
4 bd · 2 ba
Est. rent $2,190/mo · HUD 2025 SAFMR · ZIP 60628
Refreshed Jun 9, 2026
Fair Market Rent
4-bedroom
2024$2,140
2025$2,190
YoY change+2.3%
2026$2,220
Source: HUD 2025 Fair Market Rent · ZIP 60628
Housing authority (multiple)
- IL025Housing Authority Cook County10 S La Salle St Ste 2200, Chicago, IL, 60603Phone
Estimated monthly cashflow
$1,095
HUD 2025 SAFMR · ZIP 60628
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$2,190
HUD 2025 SAFMR · ZIP 60628
Property tax-$56
From listing data
Cap rate29.6%Cash-on-cash83.8%DSCR4.84
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
$78,799
Appreciation
$8,919
Total return
559%
Annualized IRR
45.8%
Annual cashflow
Y1
$13,962
Y2
$14,822
Y3
$15,719
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