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 3934 Hermitage Lake View Chicago IL Mu Inv

City: CHICAGO ZIP: 60613

Built In: 1897

Lot Size: A

Lot Dimensions: 125X25

# of Units: 3

Unit 1 Floor C: 2 bedrooms 1 baths $2500

Unit 2 Floor 1: 2 bedrooms 1 baths $1750

Unit 3 Floor 2: 3 bedrooms 2 baths $2595

Gross Income $86,340

Detailed Listing Description

Beautiful 2-flat plus COMPLETELY renovated modern coach house (great for owner) in BLAINE school district. 2 car garage. This area is hot and rents will only go up. CH = 2 Bed/1.1 Bath, 1st Floor Unit (not garden and opportunity to duplex down for extra income) - 2 Bed/1 Bath, 2nd Floor Unit Duplex Up - 3 Bed + Den/2 Bath. Amazing location only 1 block from the brown line, 2 blocks to Trader Joe's and walking distance to Southport. Close to the highway, restaurants, shops, etc. Watch your investment grow!

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,E
  • Tenant Pays Unit 2B,C,D,E
  • Tenant Pays Unit 3B,C,D,E
Appliances
  • Appliances Unit 1A,B,C,D,E,F,I,L,S,W,X
  • Appliances Unit 2A,B,E,F,I,W,X
  • Appliances Unit 3A,B,E,F,I,W,X
Schools
  • Grade SchoolBLAINE ELEMENTARY SCHOOL
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60613

Listings in this Zip Code average: 2 to 3 units, and are priced at $750,873 to $1,005,200
This listing is 17% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Lake View

Listings in this Neighborhood average: 3 to 4 units, with average prices of $1,039,522 to $1,694,786
This listing is 13% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $82,140 Monthly $6,845
Rental Income Stabilized : Annual $86,868 Monthly $7,239
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,175,0003$391,6674.63%14.300.62%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$6,845$7,239
Year Total$82,140$86,868
Expense
Total$27,729$27,729
Net Operating Income$54,411$59,139
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $14217 $39366 $53583 $4466
Total         $14,217 $39,366 $53,583   $828 $14,217 $15,045
Stabilized         $14,217 $39,366 $53,583   $5,556 $14,217 $19,773
Custom         $14217 $39366 $53583   $5556 $14217 $19773




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1881,2504,4661,1613,3051,1613,3054,466
2880,0894,4661,1663,3002,3276,6058,932
3878,9234,4661,1703,2963,4979,90113,398
4877,7534,4661,1743,2924,67113,19317,864
5876,5794,4661,1793,2875,85016,48022,330
6875,4004,4661,1833,2837,03419,76226,796
7874,2164,4661,1883,2788,22123,04131,262
8873,0294,4661,1923,2749,41326,31535,728
9871,8374,4661,1973,26910,61029,58440,194
10870,6404,4661,2013,26511,81132,84944,660
11869,4394,4661,2063,26013,01736,10949,126
12868,2334,4661,2103,25614,22739,36553,592
13867,0234,4661,2153,25115,44142,61758,058

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: Rubina Bokhari
Listing Office: Jameson Sotheby's Int'l Realty
240 E Illinois, 1407 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.