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 3510 Irving Park Irving Park Chicago IL Mu

City: CHICAGO ZIP: 60618

Built In: 1901

Lot Size: A

Lot Dimensions: 25 BY 125

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 1 baths $1900

Unit 2 Floor 2: 3 bedrooms 1 baths $1900

Unit 3 Floor 3: 2 bedrooms 1 baths $1700

Detailed Listing Description

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2.5
  • ParkingG
  • 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,E,F,I,N,S
  • Appliances Unit 2A,B,C,D,E,F,I,S
  • Appliances Unit 3A,B,C,D,E,F,I,N,S,T
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60618

Listings in this Zip Code average: 2 to 3 units, and are priced at $481,048 to $587,571
This listing is 11% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Irving Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $430,448 to $506,647
This listing is 28% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $66,000 Monthly $5,500
Rental Income Stabilized : Annual $62,604 Monthly $5,217
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$649,9003$216,6337.40%9.850.80%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$5,500$5,217
Year Total$66,000$62,604
Expense
Total$17,897$17,897
Net Operating Income$48,103$44,707
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $7864 $21774 $29638 $2470
Total         $7,864 $21,774 $29,638   $18,465 $7,864 $26,329
Stabilized         $7,864 $21,774 $29,638   $15,069 $7,864 $22,933
Custom         $7864 $21774 $29638   $15069 $7864 $22933




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1487,4252,4706421,8286421,8282,470
2486,7832,4706451,8251,2873,6534,940
3486,1382,4706471,8231,9345,4767,410
4485,4912,4706491,8212,5837,2979,880
5484,8422,4706521,8183,2359,11512,350
6484,1902,4706541,8163,88910,93114,820
7483,5362,4706571,8134,54612,74417,290
8482,8792,4706591,8115,20514,55519,760
9482,2202,4706621,8085,86716,36322,230
10481,5582,4706641,8066,53118,16924,700
11480,8942,4706671,8037,19819,97227,170
12480,2272,4706691,8017,86721,77329,640
13479,5582,4706721,7988,53823,57232,110

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Mitir Patel
Listing Office: Kale Realty
3501 north southport unit 345 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.