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

Quick Search
Advanced

Select Search Area

Selected Areas (10)
Listing Types




Property Features









4 Flat 1523 Fry West Town Chicago IL Mu Investmen

City: CHICAGO ZIP: 60642

Built In: 1994

Lot Size: A

Lot Dimensions: 24 X 125

# of Units: 4

Unit 1 Floor G: 2 bedrooms 1 baths $1595

Unit 2 Floor 1: 3 bedrooms 2 baths $2100

Unit 3 Floor 2: 3 bedrooms 2 baths $1870

Unit 4 Floor 3: 3 bedrooms 2 baths $2310

Gross Income $94,700

Net Op. Income $80,343

Detailed Listing Description

4 unit building built in 1994, located in Ukrainian Village hip rental market 1 block off Chicago Ave. 2 bed / 1 bath garden unit, and three 3 bed / 2 bath simplex units. Each unit has a large open floor plan, queen/king size bedrooms, fireplaces, decks, and 3 tandem parking rows. Buy to rent as is or huge potential to upgrade each unit.

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces6
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
  • Tenant Pays Unit 4B,C,D
Appliances
  • Appliances Unit 1A,B,E,I,L,Q
  • Appliances Unit 2A,B,E,I,L,Q,S,U
  • Appliances Unit 3A,B,E,I,L,Q,S,U
  • Appliances Unit 4A,B,E,F,I,L,Q,R,S,T,U
Schools
  • Grade School District130
  • Jr High/Middle School District130
  • High School District130

Comparative Data

Zip Code Comparison: 60642

Listings in this Zip Code average: 3 to 4 units, and are priced at $1,047,408 to $1,264,667
This listing is 7% more than other 4 unit listings in this zipcode.

Neighborhood Comparison:
CHI - West Town

Listings in this Neighborhood average: 3 to 4 units, with average prices of $873,844 to $1,036,652
This listing is 13% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $94,500 Monthly $7,875
Rental Income Stabilized : Annual $150,360 Monthly $12,530
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,175,0004$293,7505.38%12.431.07%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$7,875$12,530
Year Total$94,500$150,360
Expense
Total$31,335$31,335
Net Operating Income$63,165$119,025
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $14217 $39366 $53583 $4466
Total         $14,217 $39,366 $53,583   $9,582 $14,217 $23,799
Stabilized         $14,217 $39,366 $53,583   $65,442 $14,217 $79,659
Custom         $14217 $39366 $53583   $65442 $14217 $79659




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1881,2504,4661,1613,3051,1613,3054,466
2880,0894,4661,1663,3002,3276,6058,932
3878,9234,4661,1703,2963,4979,90113,398
4877,7534,4661,1743,2924,67113,19317,864
5876,5794,4661,1793,2875,85016,48022,330
6875,4004,4661,1833,2837,03419,76226,796
7874,2164,4661,1883,2788,22123,04131,262
8873,0294,4661,1923,2749,41326,31535,728
9871,8374,4661,1973,26910,61029,58440,194
10870,6404,4661,2013,26511,81132,84944,660
11869,4394,4661,2063,26013,01736,10949,126
12868,2334,4661,2103,25614,22739,36553,592
13867,0234,4661,2153,25115,44142,61758,058

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Roman Serra
Listing Office: Spaces Real Estate LLC
3223 N Sheffield Chicago

© 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.