4 Flat 4321 Cicero Portage Park Chicago IL Mu Inv| 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 4321 Cicero Portage Park Chicago IL Mu Inv

City: Chicago ZIP: 60641

Built In: 2019

Lot Size: A

Lot Dimensions: 30 X 125

# of Units: 4

Unit 1 Floor 1: 3 bedrooms 2 baths $2200

Unit 2 Floor 1: 3 bedrooms 2 baths $2600

Unit 3 Floor 2: 3 bedrooms 2 baths $2650

Unit 4 Floor 3: 3 bedrooms 2 baths $2700

Gross Income $12,000

Detailed Listing Description

2019 NEW CONSTRUCTION 4 unit boutique building. This building can generate $10K a month. Live in one unit and have your tenants pay for the mortgage. All units are 3 bedroom 2 bath. Steps from L and Metra station. Very easy access to expressway. Outdoor privet deck. High end interior finishes. Lot of natural light. Stainless steel appliances, quartz countertop. No carpet. Washer and dryer in the units. Custom closet organizers. Must see!

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces3
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
  • Tenant Pays Unit 4B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,F,G,I,N,U
  • Appliances Unit 2A,B,C,D,E,F,G,I,N,U
  • Appliances Unit 3A,B,C,D,E,F,G,I,N,U
  • Appliances Unit 4A,B,C,D,E,F,G,I,N,U
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 147% more than other 4 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Portage Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $353,355 to $460,652
This listing is 145% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $121,800 Monthly $10,150
Rental Income Stabilized : Annual $102,600 Monthly $8,550
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,399,0004$349,7507.03%11.490.61%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$10,150$8,550
Year Total$121,800$102,600
Expense
Total$23,396$23,396
Net Operating Income$98,404$79,204
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $16927 $46870 $63797 $5317
Total         $16,927 $46,870 $63,797   $34,607 $16,927 $51,534
Stabilized         $16,927 $46,870 $63,797   $15,407 $16,927 $32,334
Custom         $16927 $46870 $63797   $15407 $16927 $32334




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
11,049,2505,3171,3823,9351,3823,9355,317
21,047,8685,3171,3873,9302,7707,86410,634
31,046,4805,3171,3933,9244,16311,78815,951
41,045,0875,3171,3983,9195,56015,70821,268
51,043,6905,3171,4033,9146,96419,62126,585
61,042,2865,3171,4083,9098,37223,53031,902
71,040,8785,3171,4143,9039,78627,43337,219
81,039,4645,3171,4193,89811,20531,33142,536
91,038,0455,3171,4243,89312,62935,22447,853
101,036,6215,3171,4303,88714,05939,11153,170
111,035,1915,3171,4353,88215,49442,99358,487
121,033,7565,3171,4403,87716,93446,87063,804
131,032,3165,3171,4463,87118,38050,74169,121

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: Leszek Lis
Listing Office: Keller Williams Rlty Partners
3238 N kilbourn unit 2 Chicago

© 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.