2 Flat 626 Atlantic Park City Waukegan Waukegan| 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 626 Atlantic Park City Waukegan Waukegan

City: Waukegan ZIP: 60085

Built In: 1928

Lot Size: A

Lot Dimensions: 50X134

Lot Description: E,O

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 1 baths $1275

Unit 2 Floor 2: 3 bedrooms 1 baths $1000

Detailed Listing Description

Nice 2-flat located on Waukegan's north side. Great investment or live in one unit and rent the other. Each unit has 3 bedrooms and one bath. Both units have a remodeled kitchen with stainless steel appliances and a remolded bathroom. New roof in 2013 and new furnace in 2018. Great location and conveniently to downtown, the bus line, the Metra train station, the Lake, and parks! Great time to buy with historic low mortgage rates.

Additional Property Details

Garage & Parking
  • Gargage DetailsC
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeA
  • Number of Gargage Spaces2
  • ParkingG
  • 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,E
  • Appliances Unit 2A,B,E
Schools
  • Grade School District60
  • Jr High/Middle School District60
  • High School District60

Comparative Data

Zip Code Comparison: 60085

Listings in this Zip Code average: 3 to 4 units, and are priced at $75,000 to $221,000
This listing is 71% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $27,300 Monthly $2,275
Rental Income Stabilized : Annual $24,600 Monthly $2,050
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$225,0002$112,5004.35%8.240.91%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$2,275$2,050
Year Total$27,300$24,600
Expense
Total$17,515$17,515
Net Operating Income$9,785$7,085
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $2723 $7539 $10262 $856
Total         $2,723 $7,539 $10,262   $-477 $2,723 $2,246
Stabilized         $2,723 $7,539 $10,262   $-3,177 $2,723 $-454
Custom         $2723 $7539 $10262   $-3177 $2723 $-454




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1168,750856223633223633856
2168,5278562246324471,2651,712
3168,3038562256316721,8962,568
4168,0788562266308982,5263,424
5167,8528562276291,1243,1564,280
6167,6268562276291,3523,7845,136
7167,3988562286281,5804,4125,992
8167,1708562296271,8095,0396,848
9166,9418562306262,0395,6657,704
10166,7118562316252,2706,2908,560
11166,4808562326242,5026,9149,416
12166,2488562336232,7347,53810,272
13166,0168562336232,9688,16011,128

Explore Nearby Neighborhoods

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

Albany ParkNearby Neighborhoods X Plus Real Estate

Albany Park

Listing Agent: Shirley Faucett
Listing Office: Baird & Warner
VERNON HILLS

© 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.