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 267 Beach Aurora Eola Aurora IL Mu Inves

City: AURORA ZIP: 60505

Built In: U

Lot Size: A

Lot Dimensions: 50X148

Lot Description: H

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $0

Detailed Listing Description

REMODELED 2 UNIT WITH NEW FURNCE, DOORS AND WINDOWS. NEW KITCHEN WITH GRANITE COUNTERS TOPS AND STAINLESS STEEL APPLIANCES. NEW FLOORING THROUGHT OUT. NEW BATHS.NEW GARAGE DOOR AND NEW A/C SYSTME WILL BE INSTALLED PRIOR TO CLOSING. FRESHLY PAINTED.

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 1I
  • Tenant Pays Unit 2I
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
Schools
  • Grade School District131
  • Jr High/Middle School District131
  • High School District131

Comparative Data

Zip Code Comparison: 60505

Listings in this Zip Code average: 6 to 7 units, and are priced at $229,900 to $0
This listing is 41% more than other 2 unit listings in this zipcode.

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

Calculated Rents
Rental Income : Annual $10,205 Monthly $850
Rental Income Stabilized : Annual $12,756 Monthly $1,063
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$219,9002$109,950-0.85%21.550.48%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$850$1,063
Year Total$10,205$12,756
Expense
Total$12,070$12,070
Net Operating Income$-1,865$686
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2661 $7368 $10029 $836
Total         $2,661 $7,368 $10,029   $-11,894 $2,661 $-9,233
Stabilized         $2,661 $7,368 $10,029   $-9,343 $2,661 $-6,682
Custom         $2661 $7368 $10029   $-9343 $2661 $-6682




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1164,925836218618218618836
2164,7078362186184361,2361,672
3164,4898362196176551,8532,508
4164,2708362206168752,4693,344
5164,0508362216151,0963,0844,180
6163,8298362226141,3173,6995,016
7163,6088362226141,5404,3125,852
8163,3858362236131,7634,9256,688
9163,1628362246121,9875,5377,524
10162,9388362256112,2126,1488,360
11162,7138362266102,4386,7589,196
12162,4878362276092,6657,36710,032
13162,2608362286082,8927,97610,868

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: Arturo Zamudio
Listing Office: Casablanca
12N431 Berner Dr. Elgin

© 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.