2 Flat 521 WILson Batavia 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









2 Flat 521 WILson Batavia IL Mu Investment

City: Batavia ZIP: 60510

Built In: 1860

Lot Size: A

Lot Dimensions: 65X86X65X94

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $1500

Unit 2 Floor 2: 2 bedrooms 1 baths $1000

Gross Income $30,000

Detailed Listing Description

Great investment property, with nice cap rate, with both units leased through June, 2021. Sweet 2-unit is walking distance to downtown. First floor freshly decorated with new carpet, fresh paint, etc.-- 2 bedroom with roomy, eat-in kitchen (sliding glass door to deck) and spacious (20x12) living room, plus 2 bedrooms. Upstairs is a cozy 2-bedroom with galley kitchen and separate eating area, plus living room. Detached 2-car garage, with ample parking space on driveway. Laundry hookups for each unit available in shared basement. All utilities on separate meters, paid by tenants. Good rental history.

Additional Property Details

Garage & Parking
  • Gargage DetailsN
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG,S
  • Number of Parking Spaces2
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A
  • Tenant Pays Unit 2A
Appliances
  • Appliances Unit 1A,B,E,F,I,N,Q
  • Appliances Unit 2A,B,I
Schools
  • Grade School District101
  • Jr High/Middle School District101
  • High School District101

Comparative Data

Zip Code Comparison: 60510

Listings in this Zip Code average: 2 units, and are priced at around $234,943
This listing is 6% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $30,000 Monthly $2,500
Rental Income Stabilized : Annual $29,400 Monthly $2,450
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$250,0002$125,0006.47%8.330.98%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,500$2,450
Year Total$30,000$29,400
Expense
Total$13,820$13,820
Net Operating Income$16,180$15,580
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $3025 $8376 $11401 $951
Total         $3,025 $8,376 $11,401   $4,779 $3,025 $7,804
Stabilized         $3,025 $8,376 $11,401   $4,179 $3,025 $7,204
Custom         $3025 $8376 $11401   $4179 $3025 $7204




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1187,500951248703248703951
2187,2529512497024971,4051,902
3187,0039512507017462,1072,853
4186,7549512517009972,8073,804
5186,5039512526991,2493,5064,755
6186,2519512536981,5014,2055,706
7185,9999512546971,7554,9026,657
8185,7459512546972,0095,5997,608
9185,4919512556962,2656,2948,559
10185,2359512566952,5216,9899,510
11184,9799512576942,7787,68310,461
12184,7229512586933,0378,37511,412
13184,4639512596923,2969,06712,363

Explore Nearby Neighborhoods

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Kathleen Abernathy
Listing Office: Baird & Warner - Geneva
2S590 Deerpath Road Batavia

© 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.