2 Flat 1207 2nd Campton HILls St Charles St C| 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 1207 2nd Campton HILls St Charles St C

City: ST. CHARLES ZIP: 60174

Built In: 1913

Lot Size: A

Lot Dimensions: 50X126

Lot Description: H

# of Units: 2

Unit 1 Floor 1: 1 bedrooms 1 baths $975

Unit 2 Floor 2: 1 bedrooms 1 baths $975

Detailed Listing Description

ATTENTION ALL INVESTORS... Fantastic two-flat opportunity in SUPERB LOCATION. Walking distance to both downtown St. Charles & Geneva, parks, Fox River & trails! Excellent Dist. 303 Schools! Two 1 bedroom, 1 bath units. Each with own entrance, kitchen, laundry, separate furnaces/thermostats, water heaters and meters. Some TLC will make this hidden gem sparkle! Both units are currently leased for an instant additional revenue stream! Spacious fully fenced yard with 3-CAR garage! MAKE YOUR OFFER TODAY!

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 1A
  • Tenant Pays Unit 2A
Appliances
  • Appliances Unit 1A,B,C,D,E,J,P
  • Appliances Unit 2A,B,C,D,E,J,P
Schools
  • Grade School District303
  • Jr High/Middle School District303
  • High School District303

Comparative Data

Zip Code Comparison: 60174

Listings in this Zip Code average: 2 to 3 units, and are priced at $291,600 to $449,899
This listing is 11% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $23,400 Monthly $1,950
Rental Income Stabilized : Annual $22,596 Monthly $1,883
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$259,9002$129,9504.12%11.110.72%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,950$1,883
Year Total$23,400$22,596
Expense
Total$12,695$12,695
Net Operating Income$10,705$9,901
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $3145 $8708 $11853 $988
Total         $3,145 $8,708 $11,853   $-1,148 $3,145 $1,997
Stabilized         $3,145 $8,708 $11,853   $-1,952 $3,145 $1,193
Custom         $3145 $8708 $11853   $-1952 $3145 $1193




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1194,925988257731257731988
2194,6689882587305151,4611,976
3194,4109882597297742,1902,964
4194,1519882607281,0342,9183,952
5193,8919882617271,2953,6454,940
6193,6309882627261,5574,3715,928
7193,3689882637251,8205,0966,916
8193,1059882647242,0835,8217,904
9192,8429882657232,3486,5448,892
10192,5779882667222,6147,2669,880
11192,3119882677212,8817,98710,868
12192,0449882687203,1498,70711,856
13191,7769882697193,4189,42612,844

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Alex Rullo
Listing Office: REMAX All Pro - St Charles
4N584 Hidden Oaks Road St. Charles

© 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.