3 Flat 3803 Bell North Center Chicago IL Mu Inves| 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 3803 Bell North Center Chicago IL Mu Inves

City: Chicago ZIP: 60618

Built In: 1898

Lot Size: L

Lot Dimensions: 31 X 122

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 2 baths $0

Unit 2 Floor 2: 3 bedrooms 1 baths $2020

Unit 3 Floor 3: 2 bedrooms 1 baths $750

Detailed Listing Description

Chance to own in the very desirable Bell school neighborhood. First floor has interior stairs to a partially finished basement with second bathroom. Perfect for the owner occupant. Two rental units above provide excellent help with mortgage. Newer two car garage. Beautiful block with lots of newly built million dollar homes..Roof and siding new in past 15 years

Additional Property Details

Garage & Parking
  • Gargage DetailsA
  • 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,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,I
  • Appliances Unit 2A,B,E,I
  • Appliances Unit 3A,B,I
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60618

Listings in this Zip Code average: 2 to 3 units, and are priced at $481,048 to $587,571
This listing is 51% 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 13% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $33,240 Monthly $2,770
Rental Income Stabilized : Annual $71,088 Monthly $5,924
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$889,0003$296,3330.85%26.740.67%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,770$5,924
Year Total$33,240$71,088
Expense
Total$25,725$25,725
Net Operating Income$7,515$45,363
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $10757 $29784 $40541 $3379
Total         $10,757 $29,784 $40,541   $-33,026 $10,757 $-22,269
Stabilized         $10,757 $29,784 $40,541   $4,822 $10,757 $15,579
Custom         $10757 $29784 $40541   $4822 $10757 $15579




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1666,7503,3798792,5008792,5003,379
2665,8713,3798822,4971,7614,9976,758
3664,9893,3798852,4942,6467,49110,137
4664,1043,3798892,4903,5359,98113,516
5663,2153,3798922,4874,42712,46816,895
6662,3233,3798952,4845,32214,95220,274
7661,4283,3798992,4806,22017,43323,653
8660,5303,3799022,4777,12219,91027,032
9659,6283,3799052,4748,02822,38330,411
10658,7223,3799092,4708,93724,85333,790
11657,8133,3799122,4679,84927,32037,169
12656,9013,3799162,46310,76429,78440,548
13655,9863,3799192,46011,68432,24343,927

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Gary Wydra
Listing Office: Lasalle Assoc. Realtors Inc.
3700 Southport Ave 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.