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 3341 Bell North Center Chicago IL Mu Inves

City: CHICAGO ZIP: 60618

Built In: 1901

Lot Size: Less Than .25 Acre

Lot Dimensions: 25 X 123

# of Units: 4

Unit 1 Floor L: 1 bedrooms 1 baths $975

Unit 2 Floor 1: 2 bedrooms 1 baths $1500

Unit 3 Floor 2: 3 bedrooms 1 baths $1700

Unit 4 Floor 3: 3 bedrooms 3 baths $2100

Gross Income $75,300

Net Op. Income $53,650

Detailed Listing Description

Beautifully maintained all brick Three Flat AND a 3 Bed/3 Bath Coach House! This is a beautiful investment property in an A+ Roscoe Village location!! All of the shops, cafes and restaurants along Roscoe are right around the corner! Separate utilities, including central air in all of the units. Full leased building with lease renewals coming up March 31, 2019 - July 31, 2019. All of the apartments have been updated over the years, and they all are in very good condition! Be sure to see this one!

Additional Property Details

Garage & Parking
  • ParkingNone,
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1Electric, Gas, Heat,
  • Tenant Pays Unit 2Electric, Gas, Heat,
  • Tenant Pays Unit 3Electric, Gas, Heat,
  • Tenant Pays Unit 4Electric, Gas, Heat,
Appliances
  • Appliances Unit 1Stove, Refrigerator, Dishwasher, Central Air Conditioner,
  • Appliances Unit 2Stove, Refrigerator, Dishwasher, Central Air Conditioner, Hardwood Floors,
  • Appliances Unit 3Stove, Refrigerator, Dishwasher, Central Air Conditioner, Hardwood Floors,
  • Appliances Unit 4Stove, Refrigerator, Dishwasher, Central Air Conditioner, Hardwood Floors,
Schools
  • Grade SchoolAUDUBON ELEMENTARY SCHOOL
  • Grade School District299
  • Jr High/Middle School District299
  • High SchoolLAKE VIEW HIGH SCHOOL
  • 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 4 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 3% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $75,300 Monthly $6,275
Rental Income Stabilized : Annual $74,628 Monthly $6,219
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$995,0004$248,7504.67%13.210.63%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$6,275$6,219
Year Total$75,300$74,628
Expense
Total$28,862$28,862
Net Operating Income$46,438$45,766
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $12039 $33335 $45374 $3782
Total         $12,039 $33,335 $45,374   $1,064 $12,039 $13,103
Stabilized         $12,039 $33,335 $45,374   $392 $12,039 $12,431
Custom         $12039 $33335 $45374   $392 $12039 $12431




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1746,2503,7829842,7989842,7983,782
2745,2663,7829872,7951,9715,5937,564
3744,2793,7829912,7912,9628,38411,346
4743,2883,7829952,7873,95611,17215,128
5742,2943,7829982,7844,95513,95518,910
6741,2953,7821,0022,7805,95716,73522,692
7740,2933,7821,0062,7766,96319,51126,474
8739,2873,7821,0102,7727,97322,28330,256
9738,2773,7821,0132,7698,98625,05234,038
10737,2643,7821,0172,76510,00327,81737,820
11736,2473,7821,0212,76111,02430,57841,602
12735,2263,7821,0252,75712,04933,33545,384
13734,2013,7821,0292,75313,07836,08849,166

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Tod Pratt
Listing Office: Berkshire Hathaway HomeServices KoenigRubloff
3170 N. Sheridan Road #911 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.