2 Flat 405 Buffalo Calumet City IL Mu Investment | Chicago Property Listings – X Plus Real Estate

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 405 Buffalo Calumet City IL Mu Investment

City: Calumet City ZIP: 60409

Built In: 1970

Lot Size: A

Lot Dimensions: 41X125

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $850

Unit 2 Floor 1: 2 bedrooms 1 baths $0

Detailed Listing Description

**Absolutely Adorable Brick 2 Flat in the Heart of Calumet City!~Each Unit 2 Bedroom 1 Bath~Gorgeous Updated Kitchens & New Trim Around Doors!, Ceramic Tile Flooring, Tons of Cabinets, & Stainless Steel Appliances~Spacious Living Rooms w/Wood Flooring & Good Size Bedrooms~Updated Units!!~Convenient Detached Garage~Great Location & Close to Everything!~This is One You Don't Want to Miss!!**

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces1
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1J
  • Tenant Pays Unit 2J
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
Schools
  • Grade School District155
  • Jr High/Middle School District155
  • High School District215

Comparative Data

Zip Code Comparison: 60409

Listings in this Zip Code average: 4 to 5 units, and are priced at $164,109 to $138,975
This listing is 63% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $10,200 Monthly $850
Rental Income Stabilized : Annual $24,000 Monthly $2,000
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$165,9002$82,950-3.78%16.261.21%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$850$2,000
Year Total$10,200$24,000
Expense
Total$16,472$16,472
Net Operating Income$-6,272$7,528
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2008 $5559 $7567 $631
Total         $2,008 $5,559 $7,567   $-13,839 $2,008 $-11,831
Stabilized         $2,008 $5,559 $7,567   $-39 $2,008 $1,969
Custom         $2008 $5559 $7567   $-39 $2008 $1969




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1124,425631164467164467631
2124,2616311654663299331,262
3124,0966311664654951,3981,893
4123,9306311664656611,8632,524
5123,7646311674648282,3273,155
6123,5976311684639962,7903,786
7123,4296311684631,1643,2534,417
8123,2616311694621,3333,7155,048
9123,0926311694621,5024,1775,679
10122,9236311704611,6724,6386,310
11122,7536311714601,8435,0986,941
12122,5826311714602,0145,5587,572
13122,4116311724592,1866,0178,203

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Jaime Birks
Listing Office: Corona Realty Group, Inc.

© 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.