2 Flat 1444 51st Cicero IL Mu Investment Waterfro| 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 1444 51st Cicero IL Mu Investment Waterfro

City: Cicero ZIP: 60804

Built In: 1912

Lot Size: A

Lot Dimensions: 25X125

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $OWNE

Unit 2 Floor 2: 3 bedrooms 1 baths $800

Gross Income $9,600

Detailed Listing Description

2 units adjacent, needs work, large garage, sold AS-IS

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 1A
  • Tenant Pays Unit 2A
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
Schools
  • Grade School District99
  • Jr High/Middle School District99
  • High SchoolJ Sterling Morton East High Scho
  • High School District201

Comparative Data

Zip Code Comparison: 60804

Listings in this Zip Code average: 2 to 3 units, and are priced at $179,525 to $251,900
This listing is 23% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $19,920 Monthly $1,660
Rental Income Stabilized : Annual $9,600 Monthly $800
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$220,0002$110,0004.16%11.040.36%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$1,660$800
Year Total$19,920$9,600
Expense
Total$10,758$10,758
Net Operating Income$9,162$-1,158
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2662 $7371 $10033 $837
Total         $2,662 $7,371 $10,033   $-871 $2,662 $1,791
Stabilized         $2,662 $7,371 $10,033   $-11,191 $2,662 $-8,529
Custom         $2662 $7371 $10033   $-11191 $2662 $-8529




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1165,000837218619218619837
2164,7828372196184371,2371,674
3164,5638372206176571,8542,511
4164,3438372216168782,4703,348
5164,1228372226151,0993,0864,185
6163,9018372226151,3223,7005,022
7163,6788372236141,5454,3145,859
8163,4558372246131,7694,9276,696
9163,2318372256121,9945,5397,533
10163,0068372266112,2206,1508,370
11162,7808372276102,4466,7619,207
12162,5548372276102,6747,37010,044
13162,3268372286092,9027,97910,881

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Listing Agent: Ruben Martin
Listing Office: St Joseph's Real Estate LLC
2935 N. Lawndale 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.