4 Flat 27w160 Cooley Winfield IL Mu Investment | 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 27w160 Cooley Winfield IL Mu Investment

City: Winfield ZIP: 60190

Built In: 1961

Lot Size: A

Lot Dimensions: 50X145

# of Units: 4

Unit 1 Floor 2: 2 bedrooms 1 baths $950

Unit 2 Floor 2: 2 bedrooms 1 baths $900

Unit 3 Floor 1: 2 bedrooms 1 baths $900

Unit 4 Floor 1: 1 bedrooms 1 baths $825

Gross Income $44,100

Detailed Listing Description

**Owner Licensed IL Real Estate Broker**. Fully occupied 4 unit all brick building in very good condition. Walking distance to train, Central DuPage Hospital/Northwestern, and Wheaton Government Center. New $25,000 roof in 2018. 3 newer furnaces (2015, 2016, and 2018). Sump Pump 2015. 3 newer refrigerators (2015, 2016, and 2019). 2 newer stoves (2015 and 2019). Coin Laundry income averages $1,200 per year ($1.25 to wash per load and $1.25 to dry per load).

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces5
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,D
  • Tenant Pays Unit 2B,D
  • Tenant Pays Unit 3B,D
  • Tenant Pays Unit 4B,D
Appliances
  • Appliances Unit 1A,B,F
  • Appliances Unit 2A,B,F
  • Appliances Unit 3A,B,F
  • Appliances Unit 4A,B
Schools
  • Grade SchoolWinfield Elementary School
  • Grade School District34
  • Jr High/Middle SchoolWinfield Middle School
  • Jr High/Middle School District34
  • High SchoolCommunity High School
  • High School District94

Comparative Data

Zip Code Comparison: 60190

Listings in this Zip Code average: 0 units,


Calculated Rents
Rental Income : Annual $42,900 Monthly $3,575
Rental Income Stabilized : Annual $42,900 Monthly $3,575
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$459,9004$114,9752.98%10.720.78%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,575$3,575
Year Total$42,900$42,900
Expense
Total$29,194$29,194
Net Operating Income$13,706$13,706
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5565 $15408 $20973 $1748
Total         $5,565 $15,408 $20,973   $-7,267 $5,565 $-1,702
Stabilized         $5,565 $15,408 $20,973   $-7,267 $5,565 $-1,702
Custom         $5565 $15408 $20973   $-7267 $5565 $-1702




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1344,9251,7484551,2934551,2931,748
2344,4701,7484561,2929112,5853,496
3344,0141,7484581,2901,3693,8755,244
4343,5561,7484601,2881,8285,1646,992
5343,0971,7484611,2872,2906,4508,740
6342,6351,7484631,2852,7537,73510,488
7342,1721,7484651,2833,2189,01812,236
8341,7071,7484671,2813,68410,30013,984
9341,2411,7484681,2804,15311,57915,732
10340,7721,7484701,2784,62312,85717,480
11340,3021,7484721,2765,09514,13319,228
12339,8301,7484741,2745,56815,40820,976
13339,3571,7484751,2736,04416,68022,724

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Listing Agent: Doug Nelson
Listing Office: RE/MAX Enterprises
1219 Ogden Ave. Downers Grove

© 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.