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 Berwyn IL Mu Investment

City: BERWYN ZIP: 60402

Built In: 1930

Lot Size: Less Than .25 Acre

Lot Dimensions: 45X125

Lot Description: Fenced Yard,

# of Units: 3

Unit 1 Floor G: 1 bedrooms 1 baths $830

Unit 2 Floor 1: 3 bedrooms 1 baths $1375

Unit 3 Floor 2: 3 bedrooms 1 baths $1175

Gross Income $3,380

Detailed Listing Description

Well maintained Legal 3 unit This building may be the ideal one for you if you are looking to live in one unit & have tenants help pay off your mortagage. All 3 units rented and bring in $3380 monthly rent! Units 1 & 2 have Liv Rms, Din Rms, 3 bedrooms w/closets & 1 bath Garden unit has Liv Rm, large bedroom w/closet and new bathroom. Building is nestled on a wider lot and has two garages and total of 4 spaces.

Additional Property Details

Garage & Parking
  • Gargage DetailsMultiple Garages,
  • Gargage On SiteYes
  • Gargage OwnershipOwned
  • Gargage TypeDetached,
  • Number of Gargage Spaces4
  • ParkingGarage,
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1Electric, Gas,
  • Tenant Pays Unit 2Electric, Gas,
  • Tenant Pays Unit 3Electric, Gas,
Appliances
  • Appliances Unit 1Stove, Refrigerator,
  • Appliances Unit 2Stove, Refrigerator,
  • Appliances Unit 3Stove, Refrigerator,
Schools
  • Grade SchoolPRAIRIE OAK SCHOOL
  • Grade School District98
  • Jr High/Middle SchoolLINCOLN MIDDLE SCHOOL
  • Jr High/Middle School District98
  • High SchoolJ STERLING MORTON WEST HIGH SCHO
  • High School District201

Comparative Data

Zip Code Comparison: 60402

Listings in this Zip Code average: 2 to 3 units, and are priced at $238,513 to $287,452
This listing is 28% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $40,560 Monthly $3,380
Rental Income Stabilized : Annual $42,300 Monthly $3,525
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$369,0003$123,0006.02%9.100.96%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,380$3,525
Year Total$40,560$42,300
Expense
Total$18,336$18,336
Net Operating Income$22,224$23,964
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4465 $12363 $16828 $1403
Total         $4,465 $12,363 $16,828   $5,396 $4,465 $9,861
Stabilized         $4,465 $12,363 $16,828   $7,136 $4,465 $11,601
Custom         $4465 $12363 $16828   $7136 $4465 $11601




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1276,7501,4033651,0383651,0381,403
2276,3851,4033671,0367322,0742,806
3276,0181,4033681,0351,1003,1094,209
4275,6501,4033691,0341,4694,1435,612
5275,2811,4033711,0321,8405,1757,015
6274,9101,4033721,0312,2126,2068,418
7274,5381,4033731,0302,5857,2369,821
8274,1651,4033751,0282,9608,26411,224
9273,7901,4033761,0273,3369,29112,627
10273,4141,4033781,0253,71410,31614,030
11273,0361,4033791,0244,09311,34015,433
12272,6571,4033811,0224,47412,36216,836
13272,2761,4033821,0214,85613,38318,239

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Giovanni Arenella
Listing Office: Century 21 Affiliated
6409 W 23rd St Berwyn

© 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.