$45,000
$651/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 9, 2026
12030 S Wentworth Ave, Chicago, IL 60628
Chicago, IL 60628
2 bd · 1 ba · 926 sqft
Est. rent $1,450/mo · HUD 2025 SAFMR · ZIP 60628
$45,000
$651/mo
12030 S Wentworth Ave, Chicago, IL 60628
Chicago, IL 60628
2 bd · 1 ba · 926 sqft
Est. rent $1,450/mo · HUD 2025 SAFMR · ZIP 60628
Refreshed Jun 9, 2026
Fair Market Rent
2-bedroom
2024$1,420
2025$1,450
YoY change+2.1%
2026$1,490
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
$651
HUD 2025 SAFMR · ZIP 60628
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,450
HUD 2025 SAFMR · ZIP 60628
Property tax-$45
From listing data
Cap rate23.5%Cash-on-cash62.0%DSCR3.84
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
$47,602
Appreciation
$7,167
Total return
435%
Annualized IRR
39.8%
Annual cashflow
Y1
$8,351
Y2
$8,910
Y3
$9,494
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