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 2142 Estes Rogers Park Chicago IL Mu Inves

City: Chicago ZIP: 60645

Built In: 1911

Lot Size: A

Lot Dimensions: 30 X 135

Lot Description: H

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 1 baths $1650

Unit 2 Floor 2: 3 bedrooms 1 baths $1625

Unit 3 Floor G: 2 bedrooms 1 baths $500

Detailed Listing Description

Rarely available jumbo brick 2 Flat with garden apartment!. Oversized lot and exceptionally large units! Fully occupied! Building is in excellent condition and strong income. Two car garage Short walk to the Lake and just steps away from all major transportation. A real money maker!! New Boiler 2016, Roof and Tuck-pointing 2009, Windows Replaced 2007

Additional Property Details

Garage & Parking
  • Gargage DetailsA
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1J
  • Tenant Pays Unit 2J
  • Tenant Pays Unit 3J
Appliances
  • Appliances Unit 1A,B,E,N,S
  • Appliances Unit 2A,B,E,N,S
  • Appliances Unit 3A,B
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60645

Listings in this Zip Code average: 3 to 4 units, and are priced at $502,904 to $618,267
This listing is 13% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - West Ridge

Listings in this Neighborhood average: 2 to 3 units, with average prices of $461,847 to $506,048
This listing is 12% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $45,300 Monthly $3,775
Rental Income Stabilized : Annual $55,752 Monthly $4,646
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$569,0003$189,6674.05%12.560.82%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,775$4,646
Year Total$45,300$55,752
Expense
Total$22,243$22,243
Net Operating Income$23,057$33,509
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $6885 $19063 $25948 $2163
Total         $6,885 $19,063 $25,948   $-2,891 $6,885 $3,994
Stabilized         $6,885 $19,063 $25,948   $7,561 $6,885 $14,446
Custom         $6885 $19063 $25948   $7561 $6885 $14446




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1426,7502,1635631,6005631,6002,163
2426,1872,1635651,5981,1273,1994,326
3425,6232,1635671,5961,6944,7956,489
4425,0562,1635691,5942,2636,3898,652
5424,4872,1635711,5922,8357,98010,815
6423,9152,1635731,5903,4089,57012,978
7423,3422,1635751,5883,98311,15815,141
8422,7672,1635781,5854,56112,74317,304
9422,1892,1635801,5835,14114,32619,467
10421,6092,1635821,5815,72315,90721,630
11421,0272,1635841,5796,30717,48623,793
12420,4432,1635861,5776,89319,06325,956
13419,8572,1635891,5747,48220,63728,119

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: Roman Serra
Listing Office: Spaces Real Estate LLC
3223 N Sheffield 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.