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 12310 Green Calumet Park IL Mu Investment

City: CALUMET PARK ZIP: 60827

Built In: 1967

Lot Size: A

Lot Dimensions: 3115 SQUARE FEET

# of Units: 3

Unit 1 Floor 1: 1 bedrooms 1 baths $700

Unit 2 Floor 2: 2 bedrooms 1 baths $750

Unit 3 Floor 3: 2 bedrooms 1 baths $950

Detailed Listing Description

Very well cared for brick 3 unit with new windows and 3 new heating systems . Each unit has hardwood floors and an outside balcony. Plenty of parking on street and on property. Tenants pay their own heat and electric. Units are rented below market value. Close to shopping, schools and expressway. Call today for a showing. Easy to show.

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,S
  • Appliances Unit 2A,B,J,S
  • Appliances Unit 3A,B,J,S
Schools
  • Grade School District132
  • Jr High/Middle School District132
  • High School District218

Comparative Data

Zip Code Comparison: 60827

Listings in this Zip Code average: 5 to 6 units, and are priced at $116,633 to $121,500
This listing is 75% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $28,800 Monthly $2,400
Rental Income Stabilized : Annual $28,200 Monthly $2,350
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$200,0003$66,6672.50%6.941.18%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,400$2,350
Year Total$28,800$28,200
Expense
Total$23,805$23,805
Net Operating Income$4,995$4,395
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2420 $6701 $9121 $761
Total         $2,420 $6,701 $9,121   $-4,126 $2,420 $-1,706
Stabilized         $2,420 $6,701 $9,121   $-4,726 $2,420 $-2,306
Custom         $2420 $6701 $9121   $-4726 $2420 $-2306




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1150,000761199563199563761
2149,8027611995623981,1241,522
3149,6027612005615981,6852,283
4149,4027612015607982,2463,044
5149,2027612015601,0002,8053,805
6149,0007612025591,2023,3644,566
7148,7987612035581,4053,9225,327
8148,5957612045571,6094,4796,088
9148,3917612055561,8145,0356,849
10148,1867612055562,0195,5917,610
11147,9817612065552,2256,1468,371
12147,7757612075542,4326,7009,132
13147,5687612085532,6397,2549,893

Explore Nearby Neighborhoods

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: James Staley
Listing Office: Weichert , Realtors-Wold Group
1000 Eagle Ridge, Ste I Schererville

© 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.