Find the home or investment property you’ve been looking for!
3 Flat Berwyn IL Mu Investment
Price: $369,000
MLS #: 10150400
Status: Active
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 $287,452This 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
| Month | Balance | Payment | Principal | Interest | Equity | Total Interest | Total Payments |
|---|---|---|---|---|---|---|---|
| 1 | 276,750 | 1,403 | 365 | 1,038 | 365 | 1,038 | 1,403 |
| 2 | 276,385 | 1,403 | 367 | 1,036 | 732 | 2,074 | 2,806 |
| 3 | 276,018 | 1,403 | 368 | 1,035 | 1,100 | 3,109 | 4,209 |
| 4 | 275,650 | 1,403 | 369 | 1,034 | 1,469 | 4,143 | 5,612 |
| 5 | 275,281 | 1,403 | 371 | 1,032 | 1,840 | 5,175 | 7,015 |
| 6 | 274,910 | 1,403 | 372 | 1,031 | 2,212 | 6,206 | 8,418 |
| 7 | 274,538 | 1,403 | 373 | 1,030 | 2,585 | 7,236 | 9,821 |
| 8 | 274,165 | 1,403 | 375 | 1,028 | 2,960 | 8,264 | 11,224 |
| 9 | 273,790 | 1,403 | 376 | 1,027 | 3,336 | 9,291 | 12,627 |
| 10 | 273,414 | 1,403 | 378 | 1,025 | 3,714 | 10,316 | 14,030 |
| 11 | 273,036 | 1,403 | 379 | 1,024 | 4,093 | 11,340 | 15,433 |
| 12 | 272,657 | 1,403 | 381 | 1,022 | 4,474 | 12,362 | 16,836 |
| 13 | 272,276 | 1,403 | 382 | 1,021 | 4,856 | 13,383 | 18,239 |
Explore Nearby Neighborhoods
Logan Square
Avondale
West Town
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.