Acquisition assumptions for Gurnee
| Acquisition (85% of median) | $276K |
|---|---|
| Rehab budget (midpoint) | $93K |
| All-in cost | $369K |
| ARV | $395K |
Monthly cash flow model
| Monthly rent estimate | $3K |
|---|---|
| Property tax (Lake County investor) | −$790 |
| Insurance | −$165 |
| Vacancy reserve (7%) | −$216 |
| Property management (8%) | −$246 |
| Maintenance reserve (6%) | −$185 |
| NOI (monthly) | $1K |
| DSCR refi (75% LTV / 7.5% / 30yr) | $296K / $2K P&I |
| Monthly cash flow | $-592 |
| Cash left in deal | $73K |
Takeaways for Gurnee
Gurnee is stable far north suburban. Six Flags brings some short-term rental potential (though local rules vary).
Suburban BRRRR economics in Gurnee lean differently than Chicago city neighborhoods: typically lower rent-to-price ratios but more stable end-buyer markets, more predictable rehab budgets, and lower effective tax rates than Cook County.
Gurnee cash flow FAQ
Estimated monthly rent for a stabilized investment property in Gurnee at the $395K median ARV is approximately $3K. Suburban rents typically run lower as a percentage of ARV than dense Chicago neighborhoods because property values include premium for suburban amenities (yards, garages, schools) that don't drive rent comparably.
Gurnee is in Lake County, which generally has lower effective property tax rates than Cook County for similar property types — material to BRRRR underwriting.
On this modeled estimate, a typical BRRRR project at the Gurnee median ARV produces approximately $-592 per month in cash flow after debt service. Cash flow is negative on the modeled assumptions — appreciation must drive returns for BRRRR to work here.
Directional cash-flow model, not personalized investment advice. Validate every assumption against current market data.