2 Flat 103 25th Chicago Heights 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 103 25th Chicago Heights IL Mu Investment

City: Chicago Heights ZIP: 60411

Built In: U

Lot Size: A

Lot Dimensions: 3125

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 1 baths $0

Unit 2 Floor 2: 2 bedrooms 1 baths $0

Detailed Listing Description

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 1B,S,W,X
  • Appliances Unit 2A,B,J,S
Schools
  • Grade SchoolGarfield Elementary School
  • Grade School District170
  • Jr High/Middle School District170
  • High SchoolBloom High School
  • High School District206

Comparative Data

Zip Code Comparison: 60411

Listings in this Zip Code average: 3 to 4 units, and are priced at $130,740 to $62,300
This listing is 69% more than other 2 unit listings in this zipcode.

This property provided no rental pricing information. Rents extrapolated from area average rental pric ing

Calculated Rents
Rental Income : Annual $16,013 Monthly $1,334
Rental Income Stabilized : Annual $20,016 Monthly $1,668
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$105,0002$52,5002.22%6.561.59%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,334$1,668
Year Total$16,013$20,016
Expense
Total$13,678$13,678
Net Operating Income$2,335$6,338
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $1271 $3518 $4789 $400
Total         $1,271 $3,518 $4,789   $-2,454 $1,271 $-1,183
Stabilized         $1,271 $3,518 $4,789   $1,549 $1,271 $2,820
Custom         $1271 $3518 $4789   $1549 $1271 $2820




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
178,750400105295105295400
278,645400105295210590800
378,5404001052953158851,200
478,4354001062944211,1791,600
578,3294001062945271,4732,000
678,2234001072936341,7662,400
778,1164001072937412,0592,800
878,0094001072938492,3513,200
977,9014001082929562,6443,600
1077,7944001082921,0652,9354,000
1177,6854001092911,1733,2274,400
1277,5774001092911,2823,5184,800
1377,4684001092911,3923,8085,200

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Listing Agent: Jack Mietus
Listing Office: Keller Williams Preferred Rlty
2833 Chariot Ln Olympia Fields

© 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.