Find the home or investment property you’ve been looking for!

Quick Search
Advanced

Select Search Area

Selected Areas (10)
Listing Types




Property Features









3 Flat 211 KILdare West Garfield Park Chicago IL

City: CHICAGO ZIP: 60624

Built In: 1875

Lot Size: A

Lot Dimensions: 54X102

# of Units: 3

Unit 1 Floor 1: 4 bedrooms 2 baths $0

Unit 2 Floor 1: 1 bedrooms 1 baths $879

Unit 3 Floor 2: 2 bedrooms 1 baths $750

Gross Income $21,398

Net Op. Income $18,469

Detailed Listing Description

3,612 square foot, brick three unit building at 211-213 N Kildare in West Garfield. 211 is a duplex unit with living/dining combination, kitchen, bedroom, bath and laundry on the first floor. On the second floor are three bedrooms, a loft and a bath. There are hardwood floors on the first floor and carpet on the second. This unit was two simplex units, so it can be converted back making the building a four unit. 213 has two simplex units. The first floor unit has hardwood floors, one bedroom, a combination living/dining room, kitchen, bath and a bonus room. The second floor unit has hardwood floors, two bedrooms, combination living/dining room, kitchen and bath. The 4,998 square foot sight has a three car detached garage off the side alley, and some back yard space. Click on virtual tour for interactive floor plan. A good investment with a CAP rate of 7.4%, not including debt service. Please allow 48 hours for showings.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces3
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60624

Listings in this Zip Code average: 2 to 3 units, and are priced at $130,267 to $183,760
This listing is 14% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - West Garfield Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $104,270 to $150,976
This listing is 39% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $19,548 Monthly $1,629
Rental Income Stabilized : Annual $24,948 Monthly $2,079
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$210,0003$70,0000.20%10.740.99%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,629$2,079
Year Total$19,548$24,948
Expense
Total$19,132$19,132
Net Operating Income$416$5,816
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2541 $7036 $9577 $799
Total         $2,541 $7,036 $9,577   $-9,161 $2,541 $-6,620
Stabilized         $2,541 $7,036 $9,577   $-3,761 $2,541 $-1,220
Custom         $2541 $7036 $9577   $-3761 $2541 $-1220




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1157,500799208591208591799
2157,2927992095904181,1801,598
3157,0827992105896271,7702,397
4156,8737992115888382,3583,196
5156,6627992125871,0502,9453,995
6156,4507992125871,2623,5324,794
7156,2387992135861,4754,1185,593
8156,0257992145851,6894,7036,392
9155,8117992155841,9045,2877,191
10155,5967992165832,1195,8717,990
11155,3817992165832,3366,4538,789
12155,1647992175822,5537,0359,588
13154,9477992185812,7717,61610,387

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Steven Heilig
Listing Office: Baird & Warner
820 S. Evergreen Ave. Arlington Heights

© 2017 Midwest Real Estate Data, LLC (MRED). The data relating to real estate for sale on this website comes in part from the Broker Reciprocity program of Midwest Real Estate Data, LLC (MRED). Real Estate listings held by brokerage firms other than X Plus Real Estate are marked with the Broker Reciprocity logo or the Broker Reciprocity thumbnail logo (a little black house) and detailed information about them includes the names of the listing brokers. Some properties which appear for sale on this website may subsequently have sold and may no longer be available. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.