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 3047 Clybourn North Center Chicago IL Mu I

City: CHICAGO ZIP: 60618

Built In: U

Lot Size: A

Lot Dimensions: 27X125

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 2 baths $2050

Unit 2 Floor 2: 3 bedrooms 2 baths $2350

Gross Income $55,800

Net Op. Income $52,500

Detailed Listing Description

Well maintained Roscoe Village legal 2 flat with in-law unit! Whole building had plumbing and electrical work in 2016. In-law unit saw new appliances in 2016. Unit 2 hardwood was refinished, received new quartz countertops, and new kitchen appliances in 2018.

Additional Property Details

Garage & Parking
  • Gargage DetailsA,B
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C
  • Tenant Pays Unit 2B,C
Appliances
  • Appliances Unit 1A,B,C,D,E
  • Appliances Unit 2A,B,C,D,E
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 40% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - North Center

Listings in this Neighborhood average: 2 to 3 units, with average prices of $652,145 to $788,113
This listing is 3% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $52,800 Monthly $4,400
Rental Income Stabilized : Annual $60,744 Monthly $5,062
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$674,9002$337,4504.53%12.780.75%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,400$5,062
Year Total$52,800$60,744
Expense
Total$22,211$22,211
Net Operating Income$30,589$38,533
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8166 $22611 $30777 $2565
Total         $8,166 $22,611 $30,777   $-188 $8,166 $7,978
Stabilized         $8,166 $22,611 $30,777   $7,756 $8,166 $15,922
Custom         $8166 $22611 $30777   $7756 $8166 $15922




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1506,1752,5656671,8986671,8982,565
2505,5082,5656691,8961,3363,7945,130
3504,8392,5656721,8932,0085,6877,695
4504,1672,5656741,8912,6827,57810,260
5503,4932,5656771,8883,3599,46612,825
6502,8162,5656791,8864,03911,35115,390
7502,1362,5656821,8834,72113,23417,955
8501,4542,5656851,8805,40515,11520,520
9500,7702,5656871,8786,09216,99323,085
10500,0832,5656901,8756,78218,86825,650
11499,3932,5656921,8737,47420,74128,215
12498,7012,5656951,8708,16922,61130,780
13498,0062,5656971,8688,86724,47833,345

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: Annie Schweitzer
Listing Office: @properties
1875 N. Damen Ave 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.