2 Flat 4518 Drake Albany Park Chicago IL Mu Inves| 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 (0)
    Listing Types




    Property Features









    USING CLOUD

    2 Flat 4518 Drake Albany Park Chicago IL Mu Inves

    City: Chicago ZIP: 60625

    Built In: 1908

    Lot Size: B

    Lot Dimensions: 125X30

    # of Units: 2

    Unit 1 Floor 1: 2 bedrooms 1 baths $0

    Unit 2 Floor 2: 3 bedrooms 1 baths $1500

    Previous Listing
    Map | 42 of 1400

    Detailed Listing Description

    Beautiful brick two flat recently remodeled apartments. There is a coach house on rear of the property it is scheduled for tear down will be replaced by a 24 x 24 slab.

    Additional Property Details

    Garage & Parking
    • ParkingN
    • Number of Parking Spaces0
    • Parking Fee/Lease Amount0
    Utilities
    • Tenant Pays Unit 1B,C,D
    • Tenant Pays Unit 2B,C,D
    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: 60625

    Listings in this Zip Code average: 2 to 3 units, and are priced at $524,450 to $650,684
    This listing is 7% more than other 2 unit listings in this zipcode.

    Neighborhood Comparison:
    CHI - Albany Park

    Listings in this Neighborhood average: 2 to 3 units, with average prices of $382,923 to $549,758
    This listing is 28% more than other 2 unit listings in this neighborhood.


    Calculated Rents
    Rental Income : Annual $18,000 Monthly $1,500
    Rental Income Stabilized : Annual $35,064 Monthly $2,922
    Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
    $489,0002$244,500-0.07%27.170.60%
    Income
    Unit TypeCurrent RateStabilized RateCustom Rate
    Monthly Total$1,500$2,922
    Year Total$18,000$35,064
    Expense
    Total$18,364$18,364
    Net Operating Income$-364$16,700
    Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
    Down
    Mortgage $5917 $16383 $22300 $1859
    Total         $5,917 $16,383 $22,300   $-22,664 $5,917 $-16,747
    Stabilized         $5,917 $16,383 $22,300   $-5,600 $5,917 $317
    Custom         $5917 $16383 $22300   $-5600 $5917 $317




    MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
    1366,7501,8594841,3754841,3751,859
    2366,2661,8594861,3739692,7493,718
    3365,7811,8594871,3721,4574,1205,577
    4365,2931,8594891,3701,9465,4907,436
    5364,8041,8594911,3682,4376,8589,295
    6364,3131,8594931,3662,9298,22511,154
    7363,8211,8594951,3643,4249,58913,013
    8363,3261,8594971,3623,92110,95114,872
    9362,8291,8594981,3614,41912,31216,731
    10362,3311,8595001,3594,91913,67118,590
    11361,8311,8595021,3575,42115,02820,449
    12361,3291,8595041,3555,92516,38322,308
    13360,8251,8595061,3536,43117,73624,167

    Explore Nearby Neighborhoods

    Humboldt ParkNearby Neighborhoods X Plus Real Estate

    Humboldt Park

    Portage ParkNearby Neighborhoods X Plus Real Estate

    Portage Park

    Irving ParkNearby Neighborhoods X Plus Real Estate

    Irving Park

    Listing Agent: Emery Yost
    Listing Office: Coldwell Banker Residential
    1909 N Kedzie 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.