product

markets

method

880 E Old Willow Rd, Prospect Heights, IL 60070 — $199,853 · 2bd · ~0.8% rule | OnePercent

880 E Old Willow Rd, Prospect Heights, IL 60070

$199,853

Home·Prospect Heights 60070·880 E Old Willow Rd, Prospect Heights, IL 60070

Last confirmed 5 days ago

880 E Old Willow Rd, Prospect Heights, IL 60070

2 bd · 1 ba · 900 sqft · built 1977 · Prospect Heights · CONDOS·source listing ↗

$199,853

rent, three ways

OnePercent model (vv1)$1,644/mo

p10–p90 confidence band

HUD Fair Market Rent · 60070 · 2BR$1,710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cook

Flood risk indexRelatively High FEMA NRI

Median household income$84,775

Median area rent$1,475/mo

Median home value$343,000

the verdict

0.82%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$199,853

0.82% · rent $1,644

Intrinsic value · income approach

$254,815

22% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.