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 2254 Roscoe North Center Chicago IL Mu Inv

City: CHICAGO ZIP: 60618

Built In: 1899

Lot Size: B

Lot Dimensions: 24X125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $1300

Unit 2 Floor 1: 2 bedrooms 1 baths $1150

Unit 3 Floor 2: 3 bedrooms 1 baths $1650

Gross Income $49,200

Detailed Listing Description

3 UNIT BRICK 2 STORY IN THE HEART OF ROSCOE VILLAGE. ZONED B2-2. UPDATED ELECTRICAL. SEPARATELY METERED. NEW ROOF, EFFICIENT BOILER. FULL FLOOR 3BR ON SECOND AND TWO SMALLER TWO BR UNITS ON FIRST. TWO CAR GARAGE.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces1
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A,B,C
  • Tenant Pays Unit 2J
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1C,D
  • Appliances Unit 2A
  • Appliances Unit 3A,B
Schools
  • Grade SchoolAUDUBON ELEMENTARY SCHOOL
  • Grade School District299
  • Jr High/Middle SchoolAUDUBON ELEMENTARY SCHOOL
  • 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 19% 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 11% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $49,200 Monthly $4,100
Rental Income Stabilized : Annual $54,984 Monthly $4,582
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$699,0003$233,0003.21%14.210.66%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,100$4,582
Year Total$49,200$54,984
Expense
Total$26,789$26,789
Net Operating Income$22,411$28,195
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8458 $23419 $31877 $2657
Total         $8,458 $23,419 $31,877   $-9,466 $8,458 $-1,008
Stabilized         $8,458 $23,419 $31,877   $-3,682 $8,458 $4,776
Custom         $8458 $23419 $31877   $-3682 $8458 $4776




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1524,2502,6576911,9666911,9662,657
2523,5592,6576941,9631,3853,9295,314
3522,8652,6576961,9612,0815,8907,971
4522,1692,6576991,9582,7807,84810,628
5521,4702,6577011,9563,4819,80413,285
6520,7692,6577041,9534,18511,75715,942
7520,0652,6577071,9504,89213,70718,599
8519,3582,6577091,9485,60215,65421,256
9518,6482,6577121,9456,31417,59923,913
10517,9362,6577151,9427,02819,54226,570
11517,2222,6577171,9407,74621,48129,227
12516,5042,6577201,9378,46623,41831,884
13515,7842,6577231,9349,18925,35234,541

Explore Nearby Neighborhoods

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Listing Agent: Andrew Klemen
Listing Office: Andrew Klemen
312 E. Buffalo Milwaukee

© 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.