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 103 Riverside Holiday HILls Johnsburg

City: MCHENRY ZIP: 60051

Built In: 1950

Lot Size: A

Lot Dimensions: 100 X 44 X 112 X 91

# of Units: 2

Unit 1 Floor 1: 1 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $0

Detailed Listing Description

2-Flat located in Downtown Lakemoor. New: Roof, Windows, carpeting, wood-laminate flooring, water heater. Ready for sale and occupancy, either by owners, or by investor tenants. Located close to Route 12 and the new Woodman's Development at Route 12 and Route 120. Good schools and abundant retail shopping close by. Across the street from Lily Lake boating, picnicking, and recreation. This is a rare opportunity in either McHenry County or Lake County (close by).....C4 Zoning...please see Zoning Memo attached.

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces4
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,D,F,G,H
  • Tenant Pays Unit 2B,D,F,G,H
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
Schools
  • Grade School District15
  • Jr High/Middle School District15
  • High School District156

Comparative Data

Zip Code Comparison: 60051

Listings in this Zip Code average: 4 units,

This property provided no rental pricing information. Rents extrapolated from area average rental pric ing

Calculated Rents
Rental Income : Annual $7,680 Monthly $640
Rental Income Stabilized : Annual $9,600 Monthly $800
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$140,0002$70,000-3.57%18.230.57%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$640$800
Year Total$7,680$9,600
Expense
Total$12,673$12,673
Net Operating Income$-4,993$-3,073
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $1694 $4691 $6385 $533
Total         $1,694 $4,691 $6,385   $-11,378 $1,694 $-9,684
Stabilized         $1,694 $4,691 $6,385   $-9,458 $1,694 $-7,764
Custom         $1694 $4691 $6385   $-9458 $1694 $-7764




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1105,000533139394139394533
2104,8615331403932797871,066
3104,7215331403934191,1801,599
4104,5815331413925601,5722,132
5104,4405331413927011,9642,665
6104,2995331423918432,3553,198
7104,1575331423919862,7453,731
8104,0145331433901,1293,1354,264
9103,8715331433901,2723,5254,797
10103,7285331443891,4163,9145,330
11103,5845331453881,5614,3025,863
12103,4395331453881,7064,6906,396
13103,2945331463871,8525,0776,929

Explore Nearby Neighborhoods

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Tom Zarnek
Listing Office: TNT Realty, Inc.
4232 Savoy Lane McHenry

© 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.