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

Quick Search
Advanced

Select Search Area

Selected Areas (10)
Listing Types




Property Features









2 Flat 3929 Kimball Chi Irving Park Chicago IL

City: CHICAGO ZIP: 60618

Built In: 1908

Lot Size: Less Than .25 Acre

Lot Dimensions: 25X125

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 1 baths $OWNR

Unit 2 Floor 2: 2 bedrooms 1 baths $1100

Gross Income $33,600

Net Op. Income $28,800

Detailed Listing Description

Huge 7.5CAP producing investment property in Irving Park. First floor unit has 2 bed/1 bath on the main level along with an upgraded kitchen and hardwood floors. Unit has internal staircase to basement where you'll find a family room and 3rd bedroom. Upstairs unit has comparable upgrades and has the potential to be duplexed up into a large, unfinished attic. Decent sized yard along with a 2 car garage for additional income. All utilities are paid by tenants. Market rents are $1600 for the 3 bed and $1200 for the 2 bedroom. Property is within a mile of Brown Line, Blue Line and 90/94. Show with confidence.

Additional Property Details

Garage & Parking
  • Gargage DetailsGarage Door Opener(s),
  • Gargage On SiteYes
  • Gargage OwnershipOwned
  • Gargage TypeDetached,
  • Number of Gargage Spaces2
  • ParkingGarage,
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1All,
  • Tenant Pays Unit 2All,
Appliances
  • Appliances Unit 1Stove, Refrigerator, Dishwasher, Microwave,
  • Appliances Unit 2Stove, Refrigerator, Dishwasher, Microwave,
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 22% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Irving Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $430,448 to $506,647
This listing is 13% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $30,348 Monthly $2,529
Rental Income Stabilized : Annual $40,236 Monthly $3,353
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$374,9002$187,4504.60%12.350.89%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,529$3,353
Year Total$30,348$40,236
Expense
Total$13,106$13,106
Net Operating Income$17,242$27,130
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4536 $12561 $17097 $1425
Total         $4,536 $12,561 $17,097   $145 $4,536 $4,681
Stabilized         $4,536 $12,561 $17,097   $10,033 $4,536 $14,569
Custom         $4536 $12561 $17097   $10033 $4536 $14569




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1281,1751,4253711,0543711,0541,425
2280,8041,4253721,0537432,1072,850
3280,4321,4253731,0521,1163,1594,275
4280,0591,4253751,0501,4914,2095,700
5279,6841,4253761,0491,8675,2587,125
6279,3081,4253781,0472,2456,3058,550
7278,9301,4253791,0462,6247,3519,975
8278,5511,4253801,0453,0048,39611,400
9278,1711,4253821,0433,3869,43912,825
10277,7891,4253831,0423,76910,48114,250
11277,4061,4253851,0404,15411,52115,675
12277,0211,4253861,0394,54012,56017,100
13276,6351,4253881,0374,92813,59718,525

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Ted Kuhlmann
Listing Office: Berkshire Hathaway HomeServices KoenigRubloff
1001 W. Altgeld #5 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.