4 Flat 633 Bellwood Bellwood 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 633 Bellwood Bellwood IL Mu Investment

City: Bellwood ZIP: 60104

Built In: U

Lot Size: B

Lot Dimensions: 50X120

# of Units: 4

Unit 1 Floor 1: 2 bedrooms 1 baths $850

Unit 2 Floor 1: 1 bedrooms 1 baths $1100

Unit 3 Floor 2: 3 bedrooms 1 baths $850

Unit 4 Floor 2: 3 bedrooms 1 baths $850

Detailed Listing Description

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces8
  • Parking on SiteY
  • Parking OwnershipN
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
  • Tenant Pays Unit 4B,C,D
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
  • Appliances Unit 4A,B
Schools
  • Grade School District88
  • Jr High/Middle School District88
  • High School District209

Comparative Data

Zip Code Comparison: 60104

Listings in this Zip Code average: 3 to 4 units, and are priced at $164,500 to $219,500
This listing is 3% more than other 4 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $43,800 Monthly $3,650
Rental Income Stabilized : Annual $43,800 Monthly $3,650
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$226,9004$56,7256.32%5.181.61%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,650$3,650
Year Total$43,800$43,800
Expense
Total$29,453$29,453
Net Operating Income$14,347$14,347
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2746 $7602 $10348 $863
Total         $2,746 $7,602 $10,348   $3,999 $2,746 $6,745
Stabilized         $2,746 $7,602 $10,348   $3,999 $2,746 $6,745
Custom         $2746 $7602 $10348   $3999 $2746 $6745




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1170,175863225638225638863
2169,9508632266374511,2751,726
3169,7248632276366771,9122,589
4169,4988632276369042,5483,452
5169,2718632286351,1333,1824,315
6169,0428632296341,3623,8165,178
7168,8138632306331,5924,4496,041
8168,5838632316321,8235,0816,904
9168,3528632326312,0545,7137,767
10168,1218632336302,2876,3438,630
11167,8888632336302,5206,9739,493
12167,6558632346292,7547,60210,356
13167,4218632356282,9908,22911,219

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Michael Gragnani
Listing Office: Agent Realty Partners
6410 W. 32nd Street BERWYN

© 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.