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 5631 79th Burbank Nottingham Park Burban

City: BURBANK ZIP: 60459

Built In: 1972

Lot Size: B

Lot Dimensions: 30X125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 2 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $750

Unit 3 Floor 2: 2 bedrooms 1 baths $700

Detailed Listing Description

Upcoming commercial area. Great opportunity to open your business and have extra income with the 2 apartments on second floor. First floor was being use as an travel agent office, extra office with bathroom, and a large room for storage. Upper level with central air and heat. Full basement unfinished. Parking in front and back of the building. Needs work being sold AS IS

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces3
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A
  • Tenant Pays Unit 2A
  • Tenant Pays Unit 3A
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
  • Appliances Unit 3O
Schools
  • Grade School District111
  • Jr High/Middle School District111
  • High School District220

Comparative Data

Zip Code Comparison: 60459

Listings in this Zip Code average: 2 to 3 units, and are priced at $234,475 to $335,000
This listing is 41% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $17,400 Monthly $1,450
Rental Income Stabilized : Annual $26,400 Monthly $2,200
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$199,0003$66,333-2.99%11.441.11%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,450$2,200
Year Total$17,400$26,400
Expense
Total$23,353$23,353
Net Operating Income$-5,953$3,047
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2408 $6667 $9075 $757
Total         $2,408 $6,667 $9,075   $-15,028 $2,408 $-12,620
Stabilized         $2,408 $6,667 $9,075   $-6,028 $2,408 $-3,620
Custom         $2408 $6667 $9075   $-6028 $2408 $-3620




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1149,250757197560197560757
2149,0537571985593951,1191,514
3148,8557571995585941,6772,271
4148,6567572005577942,2343,028
5148,4567572005579942,7913,785
6148,2567572015561,1953,3474,542
7148,0557572025551,3973,9025,299
8147,8537572035541,5994,4576,056
9147,6517572035541,8035,0106,813
10147,4477572045532,0075,5637,570
11147,2437572055522,2126,1158,327
12147,0387572065512,4176,6679,084
13146,8337572065512,6247,2179,841

Explore Nearby Neighborhoods

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: Nancy Gudino
Listing Office: Nancy & Associates Realty
5425 w 79th St Burbank

© 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.