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 912 Kedvale Humboldt Park Chicago IL Mu In

City: CHICAGO ZIP: 60651

Built In: 1910

Lot Size: A

Lot Dimensions: 3810

Lot Description: H

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $1400

Unit 2 Floor 2: 2 bedrooms 1 baths $1400

Gross Income $33,600

Detailed Listing Description

Beautifully finished complete gut rehab 2 Flat with availability to duplex down with 7+' ceilings. Includes all new plumbing, 200 amp electric, HVAC, windows, hardwood floors, Stainless Steel Appliances, Granite Countertops. Also includes 2 New water heaters, side-by-side laundry. Expansive fenced- in backyard with enclosed back porch, new front porch, and sidewalks.

Additional Property Details

Garage & Parking
  • Gargage DetailsA,B,F
  • 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 1A
  • Tenant Pays Unit 2A
Appliances
  • Appliances Unit 1A,B,E,F,G,I,N,Q,S
  • Appliances Unit 2A,B,E,F,G,I,N,S
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60651

Listings in this Zip Code average: 2 to 3 units, and are priced at $193,400 to $245,557
This listing is 102% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Humboldt Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $224,352 to $309,067
This listing is 74% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $33,600 Monthly $2,800
Rental Income Stabilized : Annual $25,320 Monthly $2,110
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$390,0002$195,0005.66%11.610.54%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,800$2,110
Year Total$33,600$25,320
Expense
Total$11,528$11,528
Net Operating Income$22,072$13,792
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4719 $13066 $17785 $1483
Total         $4,719 $13,066 $17,785   $4,287 $4,719 $9,006
Stabilized         $4,719 $13,066 $17,785   $-3,993 $4,719 $726
Custom         $4719 $13066 $17785   $-3993 $4719 $726




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1292,5001,4833861,0973861,0971,483
2292,1141,4833881,0957742,1922,966
3291,7261,4833891,0941,1633,2864,449
4291,3371,4833901,0931,5534,3795,932
5290,9471,4833921,0911,9455,4707,415
6290,5551,4833931,0902,3396,5598,898
7290,1611,4833951,0882,7337,64810,381
8289,7671,4833961,0873,1308,73411,864
9289,3701,4833981,0853,5289,81913,347
10288,9721,4833991,0843,92710,90314,830
11288,5731,4834011,0824,32811,98516,313
12288,1721,4834021,0814,73013,06617,796
13287,7701,4834041,0795,13414,14519,279

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

West TownNearby Neighborhoods X Plus Real Estate

West Town

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Listing Agent: Todd Fike
Listing Office: Baird & Warner
1925 Main St Evanston

© 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.