2 Flat 2864 Mclean Logan Square Chicago IL Mu Inv| 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 2864 Mclean Logan Square Chicago IL Mu Inv

City: Chicago ZIP: 60647

Built In: 1893

Lot Size: K

Lot Dimensions: 25X150

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 1 baths $2297

Unit 2 Floor 2: 3 bedrooms 1 baths $2300

Gross Income $67,431

Net Op. Income $50,455

Detailed Listing Description

100% leased with excellent cash flow. Prime Logan Square Location. Legal 2flat, both 3/BR 1/BA. Non-conforming studio. Laundry in basement. Close proximity to bustling Logan Square, restaurants, shopping and CTA Blue Line.

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces2
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1J
  • Tenant Pays Unit 2B,C,D
Appliances
  • Appliances Unit 1A,B,F,S
  • Appliances Unit 2A,B,F,S
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60647

Listings in this Zip Code average: 2 to 3 units, and are priced at $518,344 to $620,208
This listing is 38% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Logan Square

Listings in this Neighborhood average: 2 to 3 units, with average prices of $537,114 to $693,159
This listing is 33% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $55,164 Monthly $4,597
Rental Income Stabilized : Annual $42,144 Monthly $3,512
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$715,0002$357,5005.07%12.960.49%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,597$3,512
Year Total$55,164$42,144
Expense
Total$18,926$18,926
Net Operating Income$36,238$23,218
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8651 $23955 $32606 $2718
Total         $8,651 $23,955 $32,606   $3,632 $8,651 $12,283
Stabilized         $8,651 $23,955 $32,606   $-9,388 $8,651 $-737
Custom         $8651 $23955 $32606   $-9388 $8651 $-737




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1536,2502,7187072,0117072,0112,718
2535,5432,7187102,0081,4174,0195,436
3534,8332,7187122,0062,1296,0258,154
4534,1212,7187152,0032,8448,02810,872
5533,4062,7187182,0003,56210,02813,590
6532,6882,7187201,9984,28212,02616,308
7531,9682,7187231,9955,00514,02119,026
8531,2452,7187261,9925,73116,01321,744
9530,5192,7187291,9896,46018,00224,462
10529,7902,7187311,9877,19119,98927,180
11529,0592,7187341,9847,92521,97329,898
12528,3252,7187371,9818,66223,95432,616
13527,5882,7187401,9789,40125,93335,334

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Listing Agent: Nicholas Apostal
Listing Office: Keller Williams Chicago-Lincoln Park
2742 N. Richmond, #1 Chicago

© 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.