2 Flat 11404 State Roseland Chicago IL Mu Investm| 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 11404 State Roseland Chicago IL Mu Investm

City: Chicago ZIP: 60628

Built In: 1914

Lot Size: A

Lot Dimensions: 43.7 X 125

# of Units: 2

Unit 1 Floor 1: 4 bedrooms 1 baths $1050

Unit 2 Floor 2: 4 bedrooms 1 baths $1100

Detailed Listing Description

FANTASTIC H-U-G-E-2 UNIT **EXCELLENT CASH FLOW**FULLY OCCUPIED 1ST FLOOR 3BDRM 1BTH RENT $1050 2NDR FLOOR 4BDRM 1BTH $1100**MOTIVATED OWNER EASY TO SHOW**LIVE RENT FREE***FANTASTIC INVESTMENT OPPORTUNITY**FULLY REHABBED READY TO MOVE IN**ALL HARDWOOD FLOOR**OAK KITCHEN CABINETS**ENCLOSED BACK PORCH***DOUBLE LOT WITH SIDE DRIVE FOR MULTIPLE VEHICLES**UPDATED BATH***SUBMIT OFFER TODAY

Additional Property Details

Garage & Parking
  • ParkingN
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1J
  • Tenant Pays Unit 2J
Appliances
  • Appliances Unit 1O
  • Appliances Unit 2O
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60628

Listings in this Zip Code average: 2 to 3 units, and are priced at $83,672 to $121,583
This listing is 31% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Roseland

Listings in this Neighborhood average: 2 to 3 units, with average prices of $86,625 to $134,285
This listing is 27% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $2,150 Monthly $179
Rental Income Stabilized : Annual $2,150 Monthly $179
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$109,9002$54,950-8.02%51.121.96%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$179$179
Year Total$2,150$2,150
Expense
Total$10,966$10,966
Net Operating Income$-8,816$-8,816
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $1330 $3682 $5012 $418
Total         $1,330 $3,682 $5,012   $-13,828 $1,330 $-12,498
Stabilized         $1,330 $3,682 $5,012   $-13,828 $1,330 $-12,498
Custom         $1330 $3682 $5012   $-13828 $1330 $-12498




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
182,425418109309109309418
282,316418109309218618836
382,2074181103083289261,254
482,0974181103084381,2341,672
581,9874181113075491,5412,090
681,8764181113076601,8482,508
781,7654181113077712,1552,926
881,6544181123068832,4613,344
981,5424181123069952,7673,762
1081,4304181133051,1083,0724,180
1181,3174181133051,2213,3774,598
1281,2044181133051,3343,6825,016
1381,0914181143041,4483,9865,434

Explore Nearby Neighborhoods

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Listing Agent: Ola Sanni
Listing Office: Centurion Realty & Estates Inc
2325 S. Michigan 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.