3 Flat 2428 32 Erie West Town Chicago IL Mu Inve| 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 2428 32 Erie West Town Chicago IL Mu Inve

City: CHICAGO ZIP: 60612

Built In: U

Lot Size: L

Lot Dimensions: 24 X 124

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $750

Unit 2 Floor 2: 2 bedrooms 1 baths $750

Unit 3 Floor 3: 2 bedrooms 1 baths $750

Detailed Listing Description

Contact Listing Agent


X Plus Team Member

View ListingsContact

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces3
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C
  • Tenant Pays Unit 2B,C
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1A,B,F,S
  • Appliances Unit 2A,B,F,S
  • Appliances Unit 3A,B,F,S
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60612

Listings in this Zip Code average: 2 to 3 units, and are priced at $326,800 to $381,361
This listing is 110% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - West Town

Listings in this Neighborhood average: 3 to 4 units, with average prices of $873,844 to $1,036,652
This listing is 9% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $27,000 Monthly $2,250
Rental Income Stabilized : Annual $48,528 Monthly $4,044
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$799,0003$266,3331.05%29.590.51%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,250$4,044
Year Total$27,000$48,528
Expense
Total$18,617$18,617
Net Operating Income$8,383$29,911
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $9668 $26769 $36437 $3037
Total         $9,668 $26,769 $36,437   $-28,054 $9,668 $-18,386
Stabilized         $9,668 $26,769 $36,437   $-6,526 $9,668 $3,142
Custom         $9668 $26769 $36437   $-6526 $9668 $3142




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1599,2503,0377902,2477902,2473,037
2598,4603,0377932,2441,5834,4916,074
3597,6673,0377962,2412,3786,7339,111
4596,8723,0377992,2383,1778,97112,148
5596,0733,0378022,2353,97911,20615,185
6595,2713,0378052,2324,78413,43818,222
7594,4663,0378082,2295,59115,66821,259
8593,6593,0378112,2266,40217,89424,296
9592,8483,0378142,2237,21620,11727,333
10592,0343,0378172,2208,03322,33730,370
11591,2173,0378202,2178,85324,55433,407
12590,3973,0378232,2149,67626,76836,444
13589,5743,0378262,21110,50228,97939,481

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

X Plus Real Estate