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 3614 Hoyne North Center Chicago IL Mu Inve

City: CHICAGO ZIP: 60618

Built In: 1906

Lot Size: K

Lot Dimensions: 30X125

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 1 baths $1550

Unit 2 Floor 2: 3 bedrooms 1 baths $1950

Gross Income $62,400

Net Op. Income $55,900

Detailed Listing Description

Handsome brick 2-Flat on wide lot walking distance to Roscoe Village & train. Audubon School District. Long building (60 feet) with full concrete foundation. Spacious upper units with 3 bedrooms, 1 bath, hardwood floors, and formal dining room. Bright kitchens with space for dining or family room & pantries. All New Mechanicals, including central AC for units 1 & 2. Unit 2 has its own W/D. Units 1 and 2 pay their own utilities. Nice yard & 2 1/2 car garage. Perfect for live-in owners or investors.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2.5
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,F,I,N
  • Appliances Unit 2A,B,C,D,E,F,I,N
Schools
  • Grade SchoolAUDUBON ELEMENTARY SCHOOL
  • 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 76% more than other 2 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 30% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $42,000 Monthly $3,500
Rental Income Stabilized : Annual $42,768 Monthly $3,564
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$845,0002$422,5002.31%20.120.42%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,500$3,564
Year Total$42,000$42,768
Expense
Total$22,471$22,471
Net Operating Income$19,529$20,297
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $10224 $28310 $38534 $3212
Total         $10,224 $28,310 $38,534   $-19,005 $10,224 $-8,781
Stabilized         $10,224 $28,310 $38,534   $-18,237 $10,224 $-8,013
Custom         $10224 $28310 $38534   $-18237 $10224 $-8013




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1633,7503,2128352,3778352,3773,212
2632,9153,2128392,3731,6744,7506,424
3632,0763,2128422,3702,5167,1209,636
4631,2343,2128452,3673,3619,48712,848
5630,3893,2128482,3644,20911,85116,060
6629,5413,2128512,3615,06014,21219,272
7628,6903,2128542,3585,91416,57022,484
8627,8363,2128582,3546,77218,92425,696
9626,9783,2128612,3517,63321,27528,908
10626,1173,2128642,3488,49723,62332,120
11625,2533,2128672,3459,36425,96835,332
12624,3863,2128712,34110,23528,30938,544
13623,5153,2128742,33811,10830,64841,756

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Listing Agent: Timothy Sheahan
Listing Office: Compass
1107 Jackson River Forest

© 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.