✨Track on-chain rental distributions and secondary market pricing for 25 Circle Dr in Dixmoor, IL.
View on Lofty Marketplace ↗
Tier 2: Favorable Metric Profile🔥 DEEP DISCOUNTDixmoor, IL SubmarketAlgorand ASA #3685937859🔥 60.62% 5-Year Projected IRR

25 Circle Dr

Single Family Residence • 4 Bed / 1 Bath • Total Tokens: 2,992 • Tokenized on Lofty / Algorand

View on Lofty ↗← Dixmoor Hub
🏷️ Active Secondary Discount Opportunity: 🔥 Deep Discount: $18.50 (57.4% below initial offering)Secondary Pricing Spread
🎯 Quantitative Model Catalysts & Score Factors (Tier 2: Favorable Metric Profile):🔥 DEEP DISCOUNT
💰 Income & Dividend Cash Flow
89/100
📈 Residential Capital Growth
60/100
🏷️ Model Valuation Spread
80/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK
BEST ASK (BUY PRICE)
$18.50
Depth: 167 shares
BEST BID (SELL PRICE)
$17.95
Depth: 250.67000000000002 shares
Bid-Ask Spread:$0.55 (3.0%)
Par Discount vs $50:-57.4% (Discount)

🏢 Property Manager

🛡️ VERIFIED PARTNER
🏢

Travli Hospitality

📍 Tampa / Orlando, FL • 9 Public Properties

Short-term and mid-term hybrid residential property manager maximizing occupancy and daily rate yield.

Registry ID: partner-travli-hospitalityOfficial Site ↗

📐 Valuation & Model NAV Spread

Model Estimated Value (AVM FMV):$146,600
Implied Token Market Cap:$55,352
Discount to Model NAV:+62.24%
Secondary Token Price:$18.50 (Initial: $43.45)
Discount to Initial Offering:+57.4%
Gross Rent Multiplier (GRM):3.86x

💰 Rental Income & 5-Year Return Forecast

Realized Net Dividend Yield:44.97%
Projected 5-Year IRR:60.62% / yr
In-Place Monthly Rent:$3,169 / mo
HUD Fair Market Rent (2-3BR):$3,454 / mo
Mark-to-Market Rent Upside:+9.0%
Residential 1% Rule Ratio:2.16% / mo

📍 Dixmoor Submarket Fundamentals & Growth Drivers

City Submarket:Dixmoor, Illinois (Chicago / Cook County)
Property Manager:Travli Hospitality (Verified)
Neighborhood Grade:Grade B+
School District Rating:7.1/10 (Appreciation Driver)
Landlord Law Environment:Strict Tenant Protections
Local Property Tax Rate:2.2% / yr
Expected Residential Appreciation:+3.2% / yr
🐂 Institutional Bull Case

High rental demand for 4BR residential homes in Chicago / Cook County with 1.9% job growth. Mark-to-market rent upside (+9.01%) and model valuation spread (+62.24%) provide an attractive margin of safety.

🐻 Downside Risk Factors

Local property tax rate of 2.2% and routine tenant turnover could cause minor variance in monthly distributions.

🚀 Explore Listing on Lofty ↗📁 Official Property Documents⛓️ Allo Explorer👛 Pera Wallet

🔗 Compare Related Fractional Real Estate Deals

Other Deals in Dixmoor, IL:

Currently the primary featured listing in Dixmoor.

View all Dixmoor properties →

More Properties in Illinois (IL):

View all Illinois properties →