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 3051 Drake Avondale Chicago IL Mu Investme

City: CHICAGO ZIP: 60618

Built In: 1896

Lot Size: K

Lot Dimensions: 66 X 105

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $FAM

Detailed Listing Description

Amazing opportunity for Homeowner or Developer in Hot Desirable Avondale/Logan Square neighborhood. Tons of new construction in the area. First and Second floor have great floor plan and identical layout, 2 bed and 1 bathroom with hardwood floors throughout. Attic unit is 1bed / 1 bath bonus area. Porches in front and entertainment area in the back. Perfect for owner occupant to live in one and rent out the other unit. This property provides easy access to the Loop, O'Hare, and recreation. 3 blocks to Logan blue line stations. Seconds to Expressway, Farmers Market, and all the Logan Square highlights and popular places! Large side yard with separate tax id number. 1 car detached 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 1B,C,D
  • Tenant Pays Unit 2B,C,D
Appliances
  • Appliances Unit 1A,B,F,J
  • Appliances Unit 2A,B,C,D,F,J
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 6% more than other 2 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 2% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $15,516 Monthly $1,293
Rental Income Stabilized : Annual $35,196 Monthly $2,933
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$450,0002$225,0000.24%29.000.65%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,293$2,933
Year Total$15,516$35,196
Expense
Total$14,434$14,434
Net Operating Income$1,082$20,762
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5445 $15077 $20522 $1711
Total         $5,445 $15,077 $20,522   $-19,440 $5,445 $-13,995
Stabilized         $5,445 $15,077 $20,522   $240 $5,445 $5,685
Custom         $5445 $15077 $20522   $240 $5445 $5685




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1337,5001,7114451,2664451,2661,711
2337,0551,7114471,2648922,5303,422
3336,6081,7114491,2621,3413,7925,133
4336,1591,7114501,2611,7925,0526,844
5335,7081,7114521,2592,2446,3118,555
6335,2561,7114541,2572,6977,56910,266
7334,8031,7114551,2563,1538,82411,977
8334,3471,7114571,2543,61010,07813,688
9333,8901,7114591,2524,06911,33015,399
10333,4311,7114611,2504,53012,58017,110
11332,9701,7114621,2494,99213,82918,821
12332,5081,7114641,2475,45615,07620,532
13332,0441,7114661,2455,92216,32122,243

Explore Nearby Neighborhoods

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: Ron Wexler
Listing Office: Keller Williams Preferred Rlty
16101 108th Ave., 2nd Floor Orland Park

© 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.