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 3225 Ridgeway Avondale Chicago IL Mu Inves

City: CHICAGO ZIP: 60618

Built In: 1901

Lot Size: A

Lot Dimensions: 30X125

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 1 baths $1450

Unit 2 Floor 2: 3 bedrooms 1 baths $1750

Unit 3 Floor 3: 3 bedrooms 1 baths $1800

Gross Income $61,800

Detailed Listing Description

Avondale, brick, legal 3 flat near the Belmont blue line with all units completely rehabbed! All units are 3br/1ba with large bedrooms with enclosed back porch. New HVAC in all units. Common Laundry in basement. 2 car garage. $100 per garage spot nets another $2400/year in income. New construction going up on the corner of the street means even more growth in the neighborhood. This location is prime!

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • 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,E,F,I,S
  • Appliances Unit 2A,B,E,F,I,S
  • Appliances Unit 3A,B,E,F,I,S
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 15% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Avondale

Listings in this Neighborhood average: 2 to 3 units, with average prices of $441,242 to $496,207
This listing is 36% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $60,000 Monthly $5,000
Rental Income Stabilized : Annual $70,344 Monthly $5,862
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$675,0003$225,0005.48%11.250.87%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$5,000$5,862
Year Total$60,000$70,344
Expense
Total$23,037$23,037
Net Operating Income$36,963$47,307
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8167 $22615 $30782 $2566
Total         $8,167 $22,615 $30,782   $6,181 $8,167 $14,348
Stabilized         $8,167 $22,615 $30,782   $16,525 $8,167 $24,692
Custom         $8167 $22615 $30782   $16525 $8167 $24692




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1506,2502,5666681,8986681,8982,566
2505,5822,5666701,8961,3383,7945,132
3504,9122,5666731,8932,0105,6887,698
4504,2402,5666751,8912,6857,57910,264
5503,5652,5666781,8883,3639,46712,830
6502,8872,5666801,8864,04311,35315,396
7502,2072,5666831,8834,72613,23617,962
8501,5242,5666851,8815,41115,11720,528
9500,8392,5666881,8786,09916,99523,094
10500,1512,5666901,8766,78918,87125,660
11499,4612,5666931,8737,48220,74428,226
12498,7682,5666961,8708,17822,61430,792
13498,0722,5666981,8688,87624,48233,358

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Steven Kehoe
Listing Office: Keller Williams Chicago-Lincoln Park
200 N. Jefferson #910 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.