3 Flat 1827 Melrose North Center Chicago IL Mu In| 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 1827 Melrose North Center Chicago IL Mu In

City: CHICAGO ZIP: 60657

Built In: 1888

Lot Size: L

Lot Dimensions: 25X125

# of Units: 3

Unit 1 Floor 1: 1 bedrooms 1 baths $1550

Unit 2 Floor 2: 2 bedrooms 1 baths $2200

Unit 3 Floor 1: 3 bedrooms 2 baths $3300

Gross Income $85,200

Net Op. Income $70,269

Detailed Listing Description

Nothing like this on the market! Stunning gut rehab (2017) of three total units, two flat PLUS 2 story coach house with basement storage. Opportunity for live-in owner or investor. All units are equally appointed with transitional style condo quality finishes with tremendous attention to detail. High ceilings, wood floors throughout, shaker style cabinetry, backsplash, stainless steel appliances and in unit washer/dryer. Tenants pay all utilities, except water; separate heat and air. Awesome outdoor space for each unit in a beautiful paved courtyard setting. Excellent Roscoe Village location, close proximity to Fellger Park, shops and restaurants.

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,F,G,I,P,S
  • Appliances Unit 2A,B,C,D,E,F,G,I,P,S
  • Appliances Unit 3A,B,C,D,E,F,G,I,L,P,S
Schools
  • Grade SchoolJahn Elementary School
  • Grade School District299
  • Jr High/Middle SchoolJahn Elementary School
  • Jr High/Middle School District299
  • High SchoolLake View High School
  • 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 17% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - North Center

Listings in this Neighborhood average: 2 to 3 units, with average prices of $652,145 to $788,113
This listing is 61% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $84,600 Monthly $7,050
Rental Income Stabilized : Annual $76,692 Monthly $6,391
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,269,0003$423,0004.42%15.000.50%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$7,050$6,391
Year Total$84,600$76,692
Expense
Total$28,476$28,476
Net Operating Income$56,124$48,216
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $15354 $42515 $57869 $4823
Total         $15,354 $42,515 $57,869   $-1,745 $15,354 $13,609
Stabilized         $15,354 $42,515 $57,869   $-9,653 $15,354 $5,701
Custom         $15354 $42515 $57869   $-9653 $15354 $5701




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1951,7504,8231,2543,5691,2543,5694,823
2950,4964,8231,2593,5642,5137,1339,646
3949,2374,8231,2633,5603,77610,69314,469
4947,9744,8231,2683,5555,04414,24819,292
5946,7064,8231,2733,5506,31717,79824,115
6945,4334,8231,2783,5457,59521,34328,938
7944,1554,8231,2823,5418,87724,88433,761
8942,8734,8231,2873,53610,16428,42038,584
9941,5864,8231,2923,53111,45631,95143,407
10940,2944,8231,2973,52612,75335,47748,230
11938,9974,8231,3023,52114,05538,99853,053
12937,6954,8231,3073,51615,36242,51457,876
13936,3884,8231,3123,51116,67346,02662,699

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Listing Agent: Michael Battista
Listing Office: Jameson Sotheby's Intl Realty
2132 Middle Fork Rd. Winnetka

© 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.