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 3338 Hoyne Chi North Center Chicago IL M

City: Chicago ZIP: 60618

Built In: U

Lot Size: L

Lot Dimensions: 123 X 25

Lot Description: H

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $975

Unit 2 Floor 2: 2 bedrooms 1 baths $1475

Unit 3 Floor 3: 2 bedrooms 2 baths $2300

Gross Income $57,000

Detailed Listing Description

Roscoe Village 3 flat on highly desired Hoyne Ave. Generous monthly income $4,750. Excellent tenants. Perfect for investment property or development. Property being sold "as is"

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A
  • Tenant Pays Unit 2A
  • Tenant Pays Unit 3A
Appliances
  • Appliances Unit 1A,B,C,D
  • Appliances Unit 2A,B,E,I
  • Appliances Unit 3A,B,E
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60618

Listings in this Zip Code average: 2 to 3 units, and are priced at $481,048 to $587,571
This listing is 16% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - North Center

Listings in this Neighborhood average: 2 to 3 units, with average prices of $652,145 to $788,113
This listing is 14% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $57,000 Monthly $4,750
Rental Income Stabilized : Annual $59,892 Monthly $4,991
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$679,0003$226,3335.16%11.910.74%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,750$4,991
Year Total$57,000$59,892
Expense
Total$21,939$21,939
Net Operating Income$35,061$37,953
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8216 $22749 $30965 $2581
Total         $8,216 $22,749 $30,965   $4,096 $8,216 $12,312
Stabilized         $8,216 $22,749 $30,965   $6,988 $8,216 $15,204
Custom         $8216 $22749 $30965   $6988 $8216 $15204




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1509,2502,5816711,9106711,9102,581
2508,5792,5816741,9071,3453,8175,162
3507,9052,5816761,9052,0215,7227,743
4507,2292,5816791,9022,7007,62410,324
5506,5502,5816811,9003,3829,52312,905
6505,8682,5816841,8974,06611,42015,486
7505,1842,5816871,8944,75213,31518,067
8504,4982,5816891,8925,44215,20620,648
9503,8082,5816921,8896,13317,09623,229
10503,1172,5816941,8876,82818,98225,810
11502,4222,5816971,8847,52420,86728,391
12501,7262,5817001,8818,22422,74830,972
13501,0262,5817021,8798,92624,62733,553

Explore Nearby Neighborhoods

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

West TownNearby Neighborhoods X Plus Real Estate

West Town

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Listing Agent: Aaron Peirick
Listing Office: Creative Realty Corp.
601 Linden #308 Evanston

© 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.