4 Flat 4130 Henderson Irving Park Chicago IL Mu I| 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









4 Flat 4130 Henderson Irving Park Chicago IL Mu I

City: CHICAGO ZIP: 60641

Built In: U

Lot Size: A

Lot Dimensions: 4725 SQ FT

# of Units: 4

Unit 1 Floor 1: 2 bedrooms 1 baths $1200

Unit 2 Floor 2: 2 bedrooms 1 baths $1150

Unit 3 Floor 1: 2 bedrooms 1 baths $1250

Unit 4 Floor 2: 2 bedrooms 1 baths $1300

Gross Income $84,000

Net Op. Income $59,559

Detailed Listing Description

Perfect Investment Opportunity!!!! Large corner all brick, 4 unit plus 2 non-conforming units, building in Old Irving Park. Gorgeous rehab, new roof, new windows, all drywall, electric, plumbing, HVAC, condo quality kitchens with granite countertops. W/D in each unit. Great opportunity for a new investor to acquire fully rehabbed multifamily building in a great Chicago neighborhood, with the ability to increase rents and to legalize the two non conforming units.

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A
  • Tenant Pays Unit 2A
  • Tenant Pays Unit 3A
  • Tenant Pays Unit 4A
Appliances
  • Appliances Unit 1A,B,C,D,F
  • Appliances Unit 2A,B,C,D,F
  • Appliances Unit 3A,B,C,D,F
  • Appliances Unit 4A,B,C,D,F
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60641

Listings in this Zip Code average: 2 to 3 units, and are priced at $374,501 to $433,229
This listing is 68% more than other 4 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Irving Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $430,448 to $506,647
This listing is 48% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $58,800 Monthly $4,900
Rental Income Stabilized : Annual $59,424 Monthly $4,952
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$949,0004$237,2503.42%16.140.52%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,900$4,952
Year Total$58,800$59,424
Expense
Total$26,373$26,373
Net Operating Income$32,427$33,051
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $11483 $31794 $43277 $3607
Total         $11,483 $31,794 $43,277   $-10,850 $11,483 $633
Stabilized         $11,483 $31,794 $43,277   $-10,226 $11,483 $1,257
Custom         $11483 $31794 $43277   $-10226 $11483 $1257




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1711,7503,6079382,6699382,6693,607
2710,8123,6079412,6661,8795,3357,214
3709,8713,6079452,6622,8247,99710,821
4708,9263,6079492,6583,77310,65514,428
5707,9773,6079522,6554,72513,31018,035
6707,0253,6079562,6515,68115,96121,642
7706,0693,6079592,6486,64018,60925,249
8705,1103,6079632,6447,60321,25328,856
9704,1473,6079662,6418,56923,89432,463
10703,1813,6079702,6379,53926,53136,070
11702,2113,6079742,63310,51329,16439,677
12701,2373,6079772,63011,49031,79443,284
13700,2603,6079812,62612,47134,42046,891

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Valery Vasilyev
Listing Office: Core Realty & Investments, Inc
49 Beaconsfield Lincolnshire

© 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.