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 4533 Kimball Chi Albany Park Chicago IL

City: CHICAGO ZIP: 60625

Built In: 1914

Lot Size: A

Lot Dimensions: 30X125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $1300

Unit 3 Floor G: 2 bedrooms 1 baths $800

Detailed Listing Description

Brick 3-Flat is a Great Investment Property in Albany Park! Features include all 2 bedroom, 1 baths with hardwood floors, living rooms with decorative fireplace, heated sunroom & formal dining rooms. Eat-in kitchens with ceramic floors & heated back porch. 2nd floor with Jacuzzi. Newer roof & updated electrical. First Floor apartment just finished with complete rehab of plaster wall to drywall and removal of carpet to hardwood floors. Kitchen was updated a few years back wrong with electrical and bath. Buyers must put a minimum of 10% down. Some New windows as well.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B
  • Tenant Pays Unit 2B
  • Tenant Pays Unit 3B
Appliances
  • Appliances Unit 1A,B,S
  • Appliances Unit 2A,B,S
  • Appliances Unit 3A,B,S
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60625

Listings in this Zip Code average: 2 to 3 units, and are priced at $524,450 to $650,684
This listing is 33% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Albany Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $382,923 to $549,758
This listing is 21% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $25,200 Monthly $2,100
Rental Income Stabilized : Annual $52,056 Monthly $4,338
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$434,9003$144,9671.17%17.261.00%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,100$4,338
Year Total$25,200$52,056
Expense
Total$20,124$20,124
Net Operating Income$5,076$31,932
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5262 $14571 $19833 $1653
Total         $5,262 $14,571 $19,833   $-14,757 $5,262 $-9,495
Stabilized         $5,262 $14,571 $19,833   $12,099 $5,262 $17,361
Custom         $5262 $14571 $19833   $12099 $5262 $17361




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1326,1751,6534301,2234301,2231,653
2325,7451,6534311,2228612,4453,306
3325,3141,6534331,2201,2943,6654,959
4324,8811,6534351,2181,7294,8836,612
5324,4461,6534361,2172,1656,1008,265
6324,0101,6534381,2152,6037,3159,918
7323,5721,6534401,2133,0438,52811,571
8323,1321,6534411,2123,4849,74013,224
9322,6911,6534431,2103,92710,95014,877
10322,2481,6534451,2084,37212,15816,530
11321,8031,6534461,2074,81813,36518,183
12321,3571,6534481,2055,26614,57019,836
13320,9091,6534501,2035,71515,77421,489

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Listing Agent: Chaz Walters
Listing Office: Coldwell Banker Residential
1240 W. Henderson 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.