4 Flat 1228 Roscoe Lake View Chicago IL Mu Invest| 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









4 Flat 1228 Roscoe Lake View Chicago IL Mu Invest

City: Chicago ZIP: 60657

Built In: 1910

Lot Size: A

Lot Dimensions: 30X100

# of Units: 4

Unit 1 Floor 1: 2 bedrooms 2 baths $2200

Unit 2 Floor 2: 2 bedrooms 2 baths $2200

Unit 3 Floor 1: 2 bedrooms 1 baths $1600

Unit 4 Floor 1: 3 bedrooms 2 baths $2600

Detailed Listing Description

1228 W Roscoe Street is a lovely 4 unit Chicago Greystone in vibrant Southport Corridor. Proximity to the Southport Brown line, its celebrated restaurant row, great retail, nightlife, boutique gyms, Wrigley Field & more! Fantastic opportunity for owner to occupy and lease or lease each well maintained unit - 1F: 2 bed | 2 bath, 2F: 2 bed | 2 bath, 1R: Duplex | 3 bed | 2 bath, 2R: 2 bed | 1 bath.

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
  • Tenant Pays Unit 3B,C,D
  • Tenant Pays Unit 4B,C,D
Appliances
  • Appliances Unit 1A,B,E,F
  • Appliances Unit 2A,B,E,F
  • Appliances Unit 3A,B,E,F
  • Appliances Unit 4A,B,E,F
Schools
  • Grade SchoolHawthorne Elementary Schololasti
  • Grade School District299
  • Jr High/Middle School District299
  • High SchoolLake View High School
  • High School District299

Comparative Data

Zip Code Comparison: 60657

Listings in this Zip Code average: 3 to 4 units, and are priced at $1,088,824 to $1,836,727
This listing is 26% more than other 4 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Lake View

Listings in this Neighborhood average: 3 to 4 units, with average prices of $1,039,522 to $1,694,786
This listing is 20% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $103,200 Monthly $8,600
Rental Income Stabilized : Annual $116,316 Monthly $9,693
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,362,0004$340,5004.63%13.200.71%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$8,600$9,693
Year Total$103,200$116,316
Expense
Total$40,190$40,190
Net Operating Income$63,010$76,126
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $16480 $45631 $62111 $5176
Total         $16,480 $45,631 $62,111   $899 $16,480 $17,379
Stabilized         $16,480 $45,631 $62,111   $14,015 $16,480 $30,495
Custom         $16480 $45631 $62111   $14015 $16480 $30495




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
11,021,5005,1761,3453,8311,3453,8315,176
21,020,1555,1761,3503,8262,6967,65610,352
31,018,8045,1761,3553,8214,05111,47715,528
41,017,4495,1761,3613,8155,41215,29220,704
51,016,0885,1761,3663,8106,77819,10225,880
61,014,7225,1761,3713,8058,14822,90831,056
71,013,3525,1761,3763,8009,52426,70836,232
81,011,9765,1761,3813,79510,90530,50341,408
91,010,5955,1761,3863,79012,29234,29246,584
101,009,2085,1761,3913,78513,68338,07751,760
111,007,8175,1761,3973,77915,08041,85656,936
121,006,4205,1761,4023,77416,48245,63062,112
131,005,0185,1761,4073,76917,88949,39967,288

Explore Nearby Neighborhoods

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Listing Agent: Richard Kasper
Listing Office: Compass
724 Cummings Kenilworth

© 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.