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 5415 Roscoe Portage Park Chicago IL Mu Inv

City: CHICAGO ZIP: 60641

Built In: 1925

Lot Size: K

Lot Dimensions: 34X125

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $800

Unit 2 Floor 2: 2 bedrooms 1 baths $800

Detailed Listing Description

Beautifully maintained solid 2 flat with finished basement in sought-after location. Both units feature two bedrooms, enclosed heated porches (used as 3rd bdrm), hardwood floors, large eat-in kitchen with walk-in pantry, full bath & living room. Finished walk-out basement with two entrances, full bath. 2nd floor apt has updated kitchen with newer refrigerator. Other updates include: Replaced windows thru-out, newer roof & tuck pointing (2015). Lovely fenced backyard & lots of perennials. Steps to Chopin Park with playground, tennis courts & variety of preschool & after school activities. Walking distance to school, public transportation & shopping. Great investment, or spacious family home. Best Value! All units rented with long term tenants, can be bought vacant or with tenants!!! Rents have been raised once in the past 13 years!!!

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
  • Tenant Pays Unit 2B
Appliances
  • Appliances Unit 1A,B,F,J,N,S
  • Appliances Unit 2A,B,F,J,N,S
Schools
  • Grade School District81
  • Jr High/Middle School District81
  • High School District81

Comparative Data

Zip Code Comparison: 60641

Listings in this Zip Code average: 2 to 3 units, and are priced at $374,501 to $433,229
This listing is 12% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Portage Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $353,355 to $460,652
This listing is 19% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $19,200 Monthly $1,600
Rental Income Stabilized : Annual $29,712 Monthly $2,476
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$419,9902$209,9950.47%21.870.59%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,600$2,476
Year Total$19,200$29,712
Expense
Total$17,221$17,221
Net Operating Income$1,979$12,491
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5082 $14071 $19153 $1597
Total         $5,082 $14,071 $19,153   $-17,174 $5,082 $-12,092
Stabilized         $5,082 $14,071 $19,153   $-6,662 $5,082 $-1,580
Custom         $5082 $14071 $19153   $-6662 $5082 $-1580




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1314,9931,5974161,1814161,1811,597
2314,5771,5974171,1808332,3613,194
3314,1601,5974191,1781,2523,5394,791
4313,7411,5974201,1771,6724,7166,388
5313,3211,5974221,1752,0955,8907,985
6312,8981,5974241,1732,5187,0649,582
7312,4751,5974251,1722,9438,23611,179
8312,0501,5974271,1703,3709,40612,776
9311,6231,5974281,1693,79910,57414,373
10311,1941,5974301,1674,22911,74115,970
11310,7641,5974321,1654,66012,90717,567
12310,3331,5974331,1645,09414,07019,164
13309,8991,5974351,1625,52815,23320,761

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Andriy Diatkovych
Listing Office: Kolo Real Estate Group
622 N. Rockwell #202 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.