3 Flat 1632 Home Berwyn 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









3 Flat 1632 Home Berwyn IL Mu Investment

City: Berwyn ZIP: 60402

Built In: 1928

Lot Size: A

Lot Dimensions: 30 X 125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $1225

Unit 2 Floor 2: 2 bedrooms 1 baths $1225

Unit 3 Floor B: 1 bedrooms 1 baths $800

Detailed Listing Description

Incredible investment opportunity!!! Beautiful brick 3 unit building features first and second floor units with combined living and dining rooms, 2 bedrooms and 1 bath in each. Garden apartment features a large living room, kitchen, 1 bedroom and 1 bath. Each floor has its own stove, refrigerator, washer, drier and 1 window AC unit. Stunning hardwood stretches throughout the living and dining spaces. Large carpeted bedrooms and all kitchens are tiled. Tenants can spend warm evenings relaxed on the enclosed porch with a large backyard!! New roof installed 2016!! Don't miss out on this centrally located, close to everything money maker!!

Additional Property Details

Garage & Parking
  • 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
  • Tenant Pays Unit 2B
  • Tenant Pays Unit 3B
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
Schools
  • Grade School District98
  • Jr High/Middle School District98
  • High School District201

Comparative Data

Zip Code Comparison: 60402

Listings in this Zip Code average: 2 to 3 units, and are priced at $238,513 to $287,452
This listing is 27% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $39,000 Monthly $3,250
Rental Income Stabilized : Annual $36,396 Monthly $3,033
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$365,0003$121,6674.28%9.360.83%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,250$3,033
Year Total$39,000$36,396
Expense
Total$23,386$23,386
Net Operating Income$15,614$13,010
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4417 $12229 $16646 $1388
Total         $4,417 $12,229 $16,646   $-1,032 $4,417 $3,385
Stabilized         $4,417 $12,229 $16,646   $-3,636 $4,417 $781
Custom         $4417 $12229 $16646   $-3636 $4417 $781




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1273,7501,3883611,0273611,0271,388
2273,3891,3883631,0257242,0522,776
3273,0261,3883641,0241,0883,0764,164
4272,6621,3883661,0221,4544,0985,552
5272,2961,3883671,0211,8215,1196,940
6271,9291,3883681,0202,1896,1398,328
7271,5611,3883701,0182,5597,1579,716
8271,1911,3883711,0172,9308,17411,104
9270,8201,3883721,0163,3029,19012,492
10270,4481,3883741,0143,67610,20413,880
11270,0741,3883751,0134,05111,21715,268
12269,6991,3883771,0114,42812,22816,656
13269,3221,3883781,0104,80613,23818,044

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Listing Agent: Richard Pulciani
Listing Office: Keller Williams Preferred Rlty
16041 Red Cloud Drive Lockport

© 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.