2 Flat 3138 Wabansia Humboldt Park Chicago IL Mu | 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 3138 Wabansia Humboldt Park Chicago IL Mu

City: Chicago ZIP: 60647

Built In: 1887

Lot Size: A

Lot Dimensions: 46 X 99

Lot Description: E

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $1425

Unit 2 Floor 2: 2 bedrooms 1 baths $1350

Gross Income $51,171

Net Op. Income $35,166

Detailed Listing Description

100% leased with excellent cash flow. Two 2BR/1BA units with non-conforming Garden Studio. Four parking spaces (2 included in rent). Close proximity to shopping, dining, and public transportation.

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces4
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C
  • Tenant Pays Unit 2B,C
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
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 7% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Humboldt Park

Listings in this Neighborhood average: 2 to 3 units, with average prices of $224,352 to $309,067
This listing is 114% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $33,300 Monthly $2,775
Rental Income Stabilized : Annual $38,436 Monthly $3,203
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$480,0002$240,0003.58%14.410.67%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,775$3,203
Year Total$33,300$38,436
Expense
Total$16,118$16,118
Net Operating Income$17,182$22,318
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5808 $16082 $21890 $1825
Total         $5,808 $16,082 $21,890   $-4,708 $5,808 $1,100
Stabilized         $5,808 $16,082 $21,890   $428 $5,808 $6,236
Custom         $5808 $16082 $21890   $428 $5808 $6236




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1360,0001,8254751,3504751,3501,825
2359,5251,8254771,3489522,6983,650
3359,0481,8254791,3461,4304,0455,475
4358,5701,8254801,3451,9115,3897,300
5358,0891,8254821,3432,3936,7329,125
6357,6071,8254841,3412,8778,07310,950
7357,1231,8254861,3393,3639,41212,775
8356,6371,8254881,3373,85010,75014,600
9356,1501,8254891,3364,34012,08516,425
10355,6601,8254911,3344,83113,41918,250
11355,1691,8254931,3325,32414,75120,075
12354,6761,8254951,3305,81916,08121,900
13354,1811,8254971,3286,31617,40923,725

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving 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.