3 Flat 6857 Leland Harwood Heights IL Mu Investme| 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 6857 Leland Harwood Heights IL Mu Investme

City: HARWOOD HEIGHTS ZIP: 60706

Built In: 1958

Lot Size: A

Lot Dimensions: 38 X 125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $500

Unit 2 Floor 2: 3 bedrooms 1 baths $000

Unit 3 Floor 2: 2 bedrooms 1 baths $500

Detailed Listing Description

Original owner.Great location with nice brick 3 flat with great bones. Needs some updating but in great location. 1st floor has 3 bedrooms and 1 bath, 2nd floor has 2 bedrooms plus formal dining room and 1 bath. Lower level has 2 bedrooms and 1 bath. 3 separate boilers, electric meter, and hot water heaters. Brick 2 car garage. Backs up to park. Great location.

Additional Property Details

Garage & Parking
  • 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
  • Tenant Pays Unit 2B,C
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B,J
  • Appliances Unit 3A
Schools
  • Grade SchoolUnion Ridge Elementary School
  • Grade School District86
  • Jr High/Middle School District86
  • High SchoolRidgewood Comm High School
  • High School District234

Comparative Data

Zip Code Comparison: 60706

Listings in this Zip Code average: 3 to 4 units, and are priced at $480,750 to $439,450
This listing is 3% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $12,000 Monthly $1,000
Rental Income Stabilized : Annual $12,000 Monthly $1,000
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$494,9003$164,967-2.32%41.240.20%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,000$1,000
Year Total$12,000$12,000
Expense
Total$23,484$23,484
Net Operating Income$-11,484$-11,484
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5988 $16581 $22569 $1881
Total         $5,988 $16,581 $22,569   $-34,053 $5,988 $-28,065
Stabilized         $5,988 $16,581 $22,569   $-34,053 $5,988 $-28,065
Custom         $5988 $16581 $22569   $-34053 $5988 $-28065




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1371,1751,8814891,3924891,3921,881
2370,6861,8814911,3909802,7823,762
3370,1951,8814931,3881,4734,1705,643
4369,7021,8814951,3861,9675,5577,524
5369,2081,8814961,3852,4646,9419,405
6368,7111,8814981,3832,9628,32411,286
7368,2131,8815001,3813,4629,70513,167
8367,7131,8815021,3793,96411,08415,048
9367,2111,8815041,3774,46812,46116,929
10366,7071,8815061,3754,97413,83618,810
11366,2011,8815081,3735,48215,20920,691
12365,6931,8815101,3715,99216,58022,572
13365,1831,8815121,3696,50317,95024,453

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Valerie Roppolo
Listing Office: Roppolo Realty, Inc.
742 WHITEGATE COURT MT. PROSPECT

© 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.