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 6414 Wayne Rogers Park Chicago IL Mu Inves

City: CHICAGO ZIP: 60626

Built In: 1923

Lot Size: A

Lot Dimensions: 35 X 120

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 2 baths $0

Unit 2 Floor 2: 3 bedrooms 2 baths $0

Detailed Listing Description

WALK TO LOYOLA CAMPUS, THE RED LINE, THE LAKE AND MORE FROM THIS JUMBO EDGEWATER TWO FLAT ON OVERSIZED LOT! TWO LARGE UNITS EACH OFFERING THREE BEDROOMS AND TWO FULL BATHROOMS. THESE UNITS ARE NEARLY 2000 SQ FEET EACH AND HAVE SEPARATE DINING ROOMS, BONUS SUN ROOMS, AND SPRAWLING BRIGHT OPEN LIVING ROOMS. THIS BUILDING HAS BEEN MAINTAINED BY THE SAME OWNER FOR MANY YEARS, BUT THERE IS SOME WORK NEEDED. WINDOWS AND ROOF WERE ALL REPLACED SOMEWHAT RECENTLY AND BOILER IS NEWER. LARGE UNFINISHED BASEMENT W/ PLENTY OF ROOM FOR STORAGE. SIZEABLE BEDROOMS AND NICE YARD MAKE THIS THE PERFECT OPPORTUNITY FOR EITHER AN OWNER OCCUPANT WHO WANTS TO HAVE SOME RENTAL INCOME OR AN INVESTOR WHO WANTS TO UPDATE AND RENT OUT BOTH UNITS AT A PREMIUM DUE TO THE PREMIER LOCATION. NO GARAGE BUT EASY STREET PARKING AND ROOM TO PUT ONE IN.

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C
  • Tenant Pays Unit 2B,C
Appliances
  • Appliances Unit 1A,B,E
  • Appliances Unit 2A,B,E
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60626

Listings in this Zip Code average: 2 to 3 units, and are priced at $508,585 to $625,980
This listing is 8% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Rogers Park

Listings in this Neighborhood average: 3 to 4 units, with average prices of $572,989 to $780,975
This listing is 10% more than other 2 unit listings in this neighborhood.

This property provided no rental pricing information. Rents extrapolated from area average rental pric ing

Calculated Rents
Rental Income : Annual $35,846 Monthly $2,987
Rental Income Stabilized : Annual $44,808 Monthly $3,734
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$550,0002$275,0003.27%15.340.68%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,987$3,734
Year Total$35,846$44,808
Expense
Total$17,851$17,851
Net Operating Income$17,995$26,957
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $6655 $18427 $25082 $2091
Total         $6,655 $18,427 $25,082   $-7,087 $6,655 $-432
Stabilized         $6,655 $18,427 $25,082   $1,875 $6,655 $8,530
Custom         $6655 $18427 $25082   $1875 $6655 $8530




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1412,5002,0915441,5475441,5472,091
2411,9562,0915461,5451,0903,0924,182
3411,4102,0915481,5431,6394,6346,273
4410,8612,0915501,5412,1896,1758,364
5410,3112,0915521,5392,7417,71410,455
6409,7592,0915541,5373,2969,25012,546
7409,2042,0915561,5353,85210,78514,637
8408,6482,0915591,5324,41112,31716,728
9408,0892,0915611,5304,97113,84818,819
10407,5292,0915631,5285,53415,37620,910
11406,9662,0915651,5266,09916,90223,001
12406,4012,0915671,5246,66618,42625,092
13405,8342,0915691,5227,23519,94827,183

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Jim Streff
Listing Office: Berkshire Hathaway HomeServices KoenigRubloff
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.