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 3928 Bernard Irving Park Chicago IL Mu Inv

City: Chicago ZIP: 60618

Built In: 1910

Lot Size: A

Lot Dimensions: 25X125

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $OWNR

Unit 2 Floor 2: 3 bedrooms 1 baths $OWNR

Detailed Listing Description

Outstanding two unit brick in the heart of Irving Park neighborhood close to 90 express way the blue line and bus transportation! A/C and central heat on each unit great schools and park districts , you won't be disappointed.

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
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,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 7% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Irving Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $430,448 to $506,647
This listing is 4% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $32,532 Monthly $2,711
Rental Income Stabilized : Annual $37,728 Monthly $3,144
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$449,5002$224,7503.57%13.820.70%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,711$3,144
Year Total$32,532$37,728
Expense
Total$16,479$16,479
Net Operating Income$16,053$21,249
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5439 $15060 $20499 $1709
Total         $5,439 $15,060 $20,499   $-4,446 $5,439 $993
Stabilized         $5,439 $15,060 $20,499   $750 $5,439 $6,189
Custom         $5439 $15060 $20499   $750 $5439 $6189




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1337,1251,7094451,2644451,2641,709
2336,6801,7094461,2638912,5273,418
3336,2341,7094481,2611,3393,7885,127
4335,7861,7094501,2591,7895,0476,836
5335,3361,7094511,2582,2416,3048,545
6334,8841,7094531,2562,6947,56010,254
7334,4311,7094551,2543,1498,81411,963
8333,9761,7094571,2523,60510,06713,672
9333,5201,7094581,2514,06411,31715,381
10333,0611,7094601,2494,52412,56617,090
11332,6011,7094621,2474,98513,81418,799
12332,1401,7094631,2465,44915,05920,508
13331,6761,7094651,2445,91416,30322,217

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Listing Agent: Byron Dutan
Listing Office: Solaris Enterprises Inc
2945 N Mason Ave 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.