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 3019 Oakley North Center Chicago IL Mu Inv

City: CHICAGO ZIP: 60618

Built In: 1890

Lot Size: A

Lot Dimensions: 3125

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 1 baths $600

Unit 2 Floor 2: 3 bedrooms 1 baths $600

Unit 3 Floor 3: 1 bedrooms 1 baths $0

Detailed Listing Description

Super Roscoe Village / Lakeview location on an all mostly residential block with lots of newer construction homes. Victorian frame two flat with huge back yard with no garage. 25x125 lot. RS-3 zoning. Building needs total rehab or tear down. Building is three floors. No basement. Attic floor in-law apartment. Building has central heat, and a bath on each floor. Property sold in "AS IS" condition.

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces2
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1H
  • Tenant Pays Unit 2B,C
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
  • Appliances Unit 3O
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 30% 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 48% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $14,400 Monthly $1,200
Rental Income Stabilized : Annual $58,536 Monthly $4,878
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$410,0003$136,667-1.79%28.471.19%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,200$4,878
Year Total$14,400$58,536
Expense
Total$21,732$21,732
Net Operating Income$-7,332$36,804
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4961 $13737 $18698 $1559
Total         $4,961 $13,737 $18,698   $-26,030 $4,961 $-21,069
Stabilized         $4,961 $13,737 $18,698   $18,106 $4,961 $23,067
Custom         $4961 $13737 $18698   $18106 $4961 $23067




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1307,5001,5594061,1534061,1531,559
2307,0941,5594071,1528132,3053,118
3306,6871,5594091,1501,2223,4554,677
4306,2781,5594101,1491,6334,6036,236
5305,8671,5594121,1472,0455,7507,795
6305,4551,5594141,1452,4586,8969,354
7305,0421,5594151,1442,8738,04010,913
8304,6271,5594171,1423,2909,18212,472
9304,2101,5594181,1413,70810,32314,031
10303,7921,5594201,1394,12811,46215,590
11303,3721,5594211,1384,54912,60017,149
12302,9511,5594231,1364,97213,73618,708
13302,5281,5594251,1345,39714,87020,267

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Listing Agent: Fernando Rocha
Listing Office: RE/MAX LOYALTY
3640 W 68th St. 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.