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 10057 Oakley Beverly Chicago IL Mu Investm

City: CHICAGO ZIP: 60643

Built In: 1924

Lot Size: B

Lot Dimensions: 55 X 132

Lot Description: E

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $1350

Unit 2 Floor 2: 2 bedrooms 1 baths $1350

Gross Income $32,400

Detailed Listing Description

Newer Windows, back porch and overhang, gutters and fence,water heater,electrical panels, boiler,Garage doors,1st floor kitchen and bath, Refinished floors on 1st floor Great location corner lot Please furnish pre-approval letter prior to appointment per seller Two gas bills 1# $2949.00 per year and 2# $259.00 per year Renters pay electric

Additional Property Details

Garage & Parking
  • 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
  • Tenant Pays Unit 2B
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60643

Listings in this Zip Code average: 2 to 3 units, and are priced at $186,063 to $270,420
This listing is 93% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Beverly

Listings in this Neighborhood average: 3 to 4 units, with average prices of $245,000 to $0
This listing is 13% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $32,400 Monthly $2,700
Rental Income Stabilized : Annual $30,576 Monthly $2,548
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$359,0002$179,5003.73%11.080.71%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,700$2,548
Year Total$32,400$30,576
Expense
Total$19,019$19,019
Net Operating Income$13,381$11,557
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4344 $12028 $16372 $1365
Total         $4,344 $12,028 $16,372   $-2,991 $4,344 $1,353
Stabilized         $4,344 $12,028 $16,372   $-4,815 $4,344 $-471
Custom         $4344 $12028 $16372   $-4815 $4344 $-471




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1269,2501,3653551,0103551,0101,365
2268,8951,3653571,0087122,0182,730
3268,5381,3653581,0071,0703,0254,095
4268,1801,3653591,0061,4294,0315,460
5267,8211,3653611,0041,7905,0356,825
6267,4601,3653621,0032,1526,0388,190
7267,0981,3653631,0022,5157,0409,555
8266,7351,3653651,0002,8808,04010,920
9266,3701,3653669993,2469,03912,285
10266,0041,3653679983,61410,03613,650
11265,6361,3653699963,98311,03215,015
12265,2671,3653709954,35312,02716,380
13264,8971,3653729934,72413,02117,745

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: Larry Anoman
Listing Office: Anoman and Associates
10231 South Western 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.