product

markets

method

75 Country Club Dr, Countryside, IL 60525 — $28,000 · 2bd · ~6.4% rule | OnePercent

75 Country Club Dr, Countryside, IL 60525

$28,000

Home·Countryside 60525·75 Country Club Dr, Countryside, IL 60525

Last confirmed 4 days ago

75 Country Club Dr, Countryside, IL 60525

2 bd · 1 ba · built 1987 · Countryside · MOBILE·source listing ↗

$28,000

rent, three ways

OnePercent model (vv1)$1,782/mo

p10–p90 confidence band

HUD Fair Market Rent · 60525 · 2BR

$1,770/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$116,918

Median area rent$1,569/mo

Median home value$438,000

the verdict

6.36%vs 1.2% target

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

$28,000

6.36% · rent $1,782

Intrinsic value · income approach

$326,967

91% 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.