3 Flat 10739 Wabash Roseland Chicago IL Mu Invest| 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 10739 Wabash Roseland Chicago IL Mu Invest

City: CHICAGO ZIP: 60628

Built In: 1923

Lot Size: A

Lot Dimensions: 33X122

Lot Description: D

# of Units: 3

Unit 1 Floor 1: 4 bedrooms 1 baths $1108

Unit 2 Floor 3: 3 bedrooms 1 baths $1044

Unit 3 Floor C: 3 bedrooms 1 baths $VAC

Detailed Listing Description

Great INCOME 2 flat w/ 3 bedroom coach house. This property offers 3 units w/ 3+ bedrooms per unit with individual heat, appliances, updated Kitchen & Baths Newer electrical, plumbing & HVAC . complete gut rehab 2014. Tenants in place - Just collect

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
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60628

Listings in this Zip Code average: 2 to 3 units, and are priced at $83,672 to $121,583
This listing is 52% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Roseland

Listings in this Neighborhood average: 2 to 3 units, with average prices of $86,625 to $134,285
This listing is 38% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $25,824 Monthly $2,152
Rental Income Stabilized : Annual $26,196 Monthly $2,183
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$185,0003$61,6675.14%7.161.18%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,152$2,183
Year Total$25,824$26,196
Expense
Total$16,312$16,312
Net Operating Income$9,512$9,884
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2239 $6198 $8437 $704
Total         $2,239 $6,198 $8,437   $1,075 $2,239 $3,314
Stabilized         $2,239 $6,198 $8,437   $1,447 $2,239 $3,686
Custom         $2239 $6198 $8437   $1447 $2239 $3686




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1138,750704184520184520704
2138,5667041845203681,0401,408
3138,3827041855195531,5592,112
4138,1977041865187392,0772,816
5138,0117041865189252,5953,520
6137,8257041875171,1133,1114,224
7137,6377041885161,3003,6284,928
8137,4507041895151,4894,1435,632
9137,2617041895151,6784,6586,336
10137,0727041905141,8685,1727,040
11136,8827041915132,0595,6857,744
12136,6917041915132,2506,1988,448
13136,5007041925122,4426,7109,152

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Angel Morales
Listing Office: Greenside Realty LLC
154 Bellwood Ave Bellwood

© 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.