2 Flat 439 1 2 Pierce Elburn 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 439 1 2 Pierce Elburn IL Mu Investment

City: Elburn ZIP: 60119

Built In: 1987

Lot Size: B

Lot Dimensions: 99 X 132

Lot Description: I,J1

# of Units: 2

Unit 1 Floor 2: 3 bedrooms 2 baths $1300

Unit 2 Floor 1: 3 bedrooms 2 baths $1100

Gross Income $28,800

Net Op. Income $17,043

Detailed Listing Description

UNIQUE SPLIT LEVEL STYLE DUPLEX WITH 2.5 CAR GARAGE AND LARGE SHED. PROPERTY BACKS TO OPEN SPACE FOREST PRESERVES...TERRIFIC LOCATION! DECK OVERLOOKS SERENE MOTHER NATURE. WALK TO TRAIN AND DOWNTOWN ELBURN. OWNERS UNIT 3BR 2.5 BATH WITH HUGE KITCHEN AND FIREPLACE IN LR. NICE SIZE BEDROOMS TOO. ABUNDANT STORAGE. EACH UNIT HAS OWN LAUNDRY ROOM. RENT OUT LL 3BR 2 BATH TO HELP WITH THE MORTGAGE OR RENT EM' BOTH! ALL SITUATED ON A 13,000 SQ FT LOT.**NEED HELP WITH YOUR FIRST INVESTMENT PROPERTY? SELLER OFFERING $5,000 CLOSE COST CREDIT!

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
  • Tenant Pays Unit 2B,C
Appliances
  • Appliances Unit 1A,B,F
  • Appliances Unit 2A,B,F
Schools
  • Grade School District302
  • Jr High/Middle School District302
  • High School District302

Comparative Data

Zip Code Comparison: 60119

Listings in this Zip Code average: 2 units, and are priced at around $159,000
This listing is 82% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $28,800 Monthly $2,400
Rental Income Stabilized : Annual $28,800 Monthly $2,400
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$289,5002$144,7503.64%10.050.83%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,400$2,400
Year Total$28,800$28,800
Expense
Total$18,275$18,275
Net Operating Income$10,525$10,525
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $3503 $9699 $13202 $1101
Total         $3,503 $9,699 $13,202   $-2,677 $3,503 $826
Stabilized         $3,503 $9,699 $13,202   $-2,677 $3,503 $826
Custom         $3503 $9699 $13202   $-2677 $3503 $826




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1217,1251,1012878142878141,101
2216,8381,1012888135751,6272,202
3216,5501,1012898128642,4393,303
4216,2611,1012908111,1543,2504,404
5215,9711,1012918101,4454,0605,505
6215,6801,1012928091,7374,8696,606
7215,3881,1012938082,0305,6777,707
8215,0951,1012948072,3256,4838,808
9214,8001,1012958062,6207,2899,909
10214,5051,1012978042,9178,09311,010
11214,2081,1012988033,2148,89712,111
12213,9111,1012998023,5139,69913,212
13213,6121,1013008013,81310,50014,313

Explore Nearby Neighborhoods

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

West TownNearby Neighborhoods X Plus Real Estate

West Town

Listing Agent: Mike Dybas
Listing Office: RE/MAX Suburban

© 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.