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 2102 Roscoe North Center Chicago IL Mu Inv

City: Chicago ZIP: 60618

Built In: 1886

Lot Size: A

Lot Dimensions: 24 X 125

# of Units: 3

Unit 1 Floor 1: 1 bedrooms 1 baths $900

Unit 2 Floor 1: 1 bedrooms 1 baths $925

Unit 3 Floor 2: 3 bedrooms 1 baths $1175

Detailed Listing Description

Location Location- one of the most desired locations in Chicago Rarely available Roscoe Village 3 flat with huge upward potential. The Value is on the location Zoned B1-2 for storefront, low traffic with apartments above For sale separate or as a Portfolio with : 1740 w north ave zoned C1-2 1731 w Potomac zoned RS-3

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
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 35% more than other 3 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 1% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $36,000 Monthly $3,000
Rental Income Stabilized : Annual $51,120 Monthly $4,260
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$795,0003$265,0001.57%22.080.54%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,000$4,260
Year Total$36,000$51,120
Expense
Total$23,536$23,536
Net Operating Income$12,464$27,584
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $9619 $26635 $36254 $3022
Total         $9,619 $26,635 $36,254   $-23,790 $9,619 $-14,171
Stabilized         $9,619 $26,635 $36,254   $-8,670 $9,619 $949
Custom         $9619 $26635 $36254   $-8670 $9619 $949




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1596,2503,0227862,2367862,2363,022
2595,4643,0227892,2331,5754,4696,044
3594,6753,0227922,2302,3676,6999,066
4593,8833,0227952,2273,1628,92612,088
5593,0883,0227982,2243,96011,15015,110
6592,2903,0228012,2214,76113,37118,132
7591,4893,0228042,2185,56515,58921,154
8590,6853,0228072,2156,37217,80424,176
9589,8783,0228102,2127,18220,01627,198
10589,0683,0228132,2097,99522,22530,220
11588,2553,0228162,2068,81124,43133,242
12587,4393,0228192,2039,63026,63436,264
13586,6203,0228222,20010,45228,83439,286

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Listing Agent: Edgar Pedraza
Listing Office: Mid-American LLC

© 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.