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 3614 Hermitage Mckinley Park Chicago IL Mu

City: CHICAGO ZIP: 60609

Built In: 1885

Lot Size: A

Lot Dimensions: 3000 SQUARE FOOT

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $0

Detailed Listing Description

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 1J
  • Tenant Pays Unit 2J
Appliances
  • Appliances Unit 1A,B,Q
  • Appliances Unit 2A,B,Q
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60609

Listings in this Zip Code average: 2 to 3 units, and are priced at $147,041 to $206,345
This listing is 151% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - McKinley Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $248,760 to $314,270
This listing is 48% 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 $22,013 Monthly $1,834
Rental Income Stabilized : Annual $27,516 Monthly $2,293
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$369,0002$184,5002.14%16.760.62%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,834$2,293
Year Total$22,013$27,516
Expense
Total$14,126$14,126
Net Operating Income$7,887$13,390
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4465 $12363 $16828 $1403
Total         $4,465 $12,363 $16,828   $-8,941 $4,465 $-4,476
Stabilized         $4,465 $12,363 $16,828   $-3,438 $4,465 $1,027
Custom         $4465 $12363 $16828   $-3438 $4465 $1027




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1276,7501,4033651,0383651,0381,403
2276,3851,4033671,0367322,0742,806
3276,0181,4033681,0351,1003,1094,209
4275,6501,4033691,0341,4694,1435,612
5275,2811,4033711,0321,8405,1757,015
6274,9101,4033721,0312,2126,2068,418
7274,5381,4033731,0302,5857,2369,821
8274,1651,4033751,0282,9608,26411,224
9273,7901,4033761,0273,3369,29112,627
10273,4141,4033781,0253,71410,31614,030
11273,0361,4033791,0244,09311,34015,433
12272,6571,4033811,0224,47412,36216,836
13272,2761,4033821,0214,85613,38318,239

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Listing Agent: Alice Tse
Listing Office: Landmark & Property Group, Inc
3216 S. Stewart 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.