3 Flat 1122 Roscoe Lake View Chicago IL Mu Invest| 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









3 Flat 1122 Roscoe Lake View Chicago IL Mu Invest

City: CHICAGO ZIP: 60657

Built In: 1889

Lot Size: L

Lot Dimensions: 2475

# of Units: 3

Unit 1 Floor G: 2 bedrooms 1 baths $1500

Unit 2 Floor 1: 2 bedrooms 1 baths $1695

Unit 3 Floor 2: 3 bedrooms 2 baths $2500

Gross Income $71,340

Net Op. Income $51,681

Detailed Listing Description

Lakeview 3 unit - perfect for an owner occupant or investor! Well-located 2 unit + garden in the heart of Lakeview. Large, updated, top floor duplex apartment would make an awesome owners unit. The apartments are in good shape and easy to maintain! Back patio space for grilling and entertaining along with 2 car garage. Come see this one today!

Additional Property Details

Garage & Parking
  • Gargage DetailsA
  • 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,I
  • Tenant Pays Unit 2B,C
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1A,B,E,F,I
  • Appliances Unit 2A,B,E,I
  • Appliances Unit 3A,B,C,D,E,F,I,S,U
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60657

Listings in this Zip Code average: 3 to 4 units, and are priced at $1,088,824 to $1,836,727
This listing is 22% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Lake View

Listings in this Neighborhood average: 3 to 4 units, with average prices of $1,039,522 to $1,694,786
This listing is 18% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $68,340 Monthly $5,695
Rental Income Stabilized : Annual $76,620 Monthly $6,385
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$849,9003$283,3004.79%12.440.75%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$5,695$6,385
Year Total$68,340$76,620
Expense
Total$27,648$27,648
Net Operating Income$40,692$48,972
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $10284 $28474 $38758 $3230
Total         $10,284 $28,474 $38,758   $1,934 $10,284 $12,218
Stabilized         $10,284 $28,474 $38,758   $10,214 $10,284 $20,498
Custom         $10284 $28474 $38758   $10214 $10284 $20498




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1637,4253,2308402,3908402,3903,230
2636,5853,2308432,3871,6824,7786,460
3635,7433,2308462,3842,5287,1629,690
4634,8973,2308492,3813,3789,54212,920
5634,0473,2308522,3784,23011,92016,150
6633,1953,2308562,3745,08514,29519,380
7632,3403,2308592,3715,94416,66622,610
8631,4813,2308622,3686,80619,03425,840
9630,6193,2308652,3657,67121,39929,070
10629,7543,2308682,3628,54023,76032,300
11628,8853,2308722,3589,41126,11935,530
12628,0143,2308752,35510,28628,47438,760
13627,1393,2308782,35211,16530,82541,990

Explore Nearby Neighborhoods

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Mark Kurgan
Listing Office: 33 Realty
4107 N Oakley 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.