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 3034 Hamlin Avondale Chicago IL Mu Investm

City: CHICAGO ZIP: 60618

Built In: 1918

Lot Size: A

Lot Dimensions: 2883

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $1600

Detailed Listing Description

Avondale Brick 2 Flat. 2015 rehab including electric, fixtures, roof, windows, tuckpointing, hardwood floors, stainless appliances and kitchen cabinets. Features an unfinished basement with washer/dryer, work room and separate boilers for each unit. Parking pad for 3. Close to Blue Line, Expressways

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces3
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,F,N,S
  • Appliances Unit 2A,B,E,F,N,S
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 8% 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 18% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $19,200 Monthly $1,600
Rental Income Stabilized : Annual $35,196 Monthly $2,933
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$519,9002$259,9500.58%27.080.56%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,600$2,933
Year Total$19,200$35,196
Expense
Total$16,170$16,170
Net Operating Income$3,030$19,026
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $6291 $17418 $23709 $1976
Total         $6,291 $17,418 $23,709   $-20,679 $6,291 $-14,388
Stabilized         $6,291 $17,418 $23,709   $-4,683 $6,291 $1,608
Custom         $6291 $17418 $23709   $-4683 $6291 $1608




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1389,9251,9765141,4625141,4621,976
2389,4111,9765161,4601,0292,9233,952
3388,8961,9765181,4581,5474,3815,928
4388,3781,9765201,4562,0675,8377,904
5387,8581,9765221,4542,5887,2929,880
6387,3371,9765231,4533,1128,74411,856
7386,8131,9765251,4513,63710,19513,832
8386,2881,9765271,4494,16511,64315,808
9385,7601,9765291,4474,69413,09017,784
10385,2311,9765311,4455,22514,53519,760
11384,7001,9765331,4435,75915,97721,736
12384,1661,9765351,4416,29417,41823,712
13383,6311,9765371,4396,83218,85625,688

Explore Nearby Neighborhoods

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Sean Bustard
Listing Office: @properties
1818 N Halsted St #207 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.