3 Flat 7459 Waukegan NILes 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 7459 Waukegan NILes IL Mu Investment

City: Niles ZIP: 60714

Built In: 1985

Lot Size: A

Lot Dimensions: 7523 SQ FT

# of Units: 3

Unit 1 Floor 1: 3 bedrooms 2 baths $1200

Unit 2 Floor 2: 3 bedrooms 2 baths $1250

Unit 3 Floor 3: 3 bedrooms 2 baths $1300

Detailed Listing Description

CUSTOM BUILT BRICK 3 FLATS SEATING ON DOUBLE LOT WITH 3 CAR GARAGE. ALL 3 UNITS ARE 3 BEDROOM 2 BATH WITH BALCONY'S AND HUGE SUN DECK ON TOP OF GARAGE. ALL UNITS PAY SEPARATE UTILITY. ADDITIONAL PARKING FOR 4 CARS NEXT TO GARAGE. EXCELLENT RENTAL AREA OF NILES WITH GREAT TRANSPORTATION IN EVERY DIRECTION.PERFECT INVESTMENT OR LIVE IN OWNER. LONG TERM TENANT ARE REASON FOR LOW RENTS.SHOWING ONLY ONE UNIT WITH RIGHT FOR INSPECTION AFTER ACCEPTANCE OF CONTRACT.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces3
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,I
  • Appliances Unit 2A,B,C,D,E,I
  • Appliances Unit 3A,B,C,D,E,I
Schools
  • Grade School District63
  • Jr High/Middle School District63
  • High School District207

Comparative Data

Zip Code Comparison: 60714

Listings in this Zip Code average: 3 units,


Calculated Rents
Rental Income : Annual $45,000 Monthly $3,750
Rental Income Stabilized : Annual $56,784 Monthly $4,732
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$670,0003$223,3331.59%14.890.71%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,750$4,732
Year Total$45,000$56,784
Expense
Total$34,373$34,373
Net Operating Income$10,627$22,411
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8107 $22447 $30554 $2547
Total         $8,107 $22,447 $30,554   $-19,927 $8,107 $-11,820
Stabilized         $8,107 $22,447 $30,554   $-8,143 $8,107 $-36
Custom         $8107 $22447 $30554   $-8143 $8107 $-36




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1502,5002,5476631,8846631,8842,547
2501,8372,5476651,8821,3283,7665,094
3501,1722,5476681,8791,9955,6467,641
4500,5052,5476701,8772,6657,52310,188
5499,8352,5476731,8743,3389,39712,735
6499,1622,5476751,8724,01311,26915,282
7498,4872,5476781,8694,69113,13817,829
8497,8092,5476801,8675,37115,00520,376
9497,1292,5476831,8646,05416,86922,923
10496,4462,5476851,8626,73918,73125,470
11495,7612,5476881,8597,42720,59028,017
12495,0732,5476901,8578,11822,44630,564
13494,3822,5476931,8548,81124,30033,111

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Listing Agent: Rudy Markovic
Listing Office: Realty Network Inc.
1464 TYRELL PARK RIDGE

© 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.