3 Flat 103 Eads Ccar North Thomasboro IL Mu Inves| 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 103 Eads Ccar North Thomasboro IL Mu Inves

City: Thomasboro ZIP: 61878

Built In: U

Lot Size: A

Lot Dimensions: 66X132

# of Units: 3

Unit 1 Floor 1: 1 bedrooms 1 baths $0

Unit 2 Floor 1: 1 bedrooms 1 baths $500

Unit 3 Floor 1: 1 bedrooms 1 baths $0

Detailed Listing Description

Wonderful investment opportunity! 3 total units: one duplex and one small home! Live in one and rent the other two! Unit B is currently rented for $500/mo. Previously all three rented for $1500. Don't miss out, come take a look day!

Additional Property Details

Garage & Parking
  • ParkingS
  • Number of Parking Spaces3
  • Parking on SiteY
  • Parking OwnershipA
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C
  • Tenant Pays Unit 2B,C
  • Tenant Pays Unit 3B,C
Appliances
  • Appliances Unit 1B,F,X
  • Appliances Unit 2B,F,X
  • Appliances Unit 3B,F,X
Schools
  • Grade SchoolThomasboro Elementary School
  • Grade School District130
  • Jr High/Middle SchoolThomasboro Junior High School
  • Jr High/Middle School District130
  • High SchoolRantoul High School
  • High School District193

Comparative Data


Calculated Rents
Rental Income : Annual $6,000 Monthly $500
Rental Income Stabilized : Annual $6,000 Monthly $500
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$109,9003$36,633-7.50%18.320.45%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$500$500
Year Total$6,000$6,000
Expense
Total$14,239$14,239
Net Operating Income$-8,239$-8,239
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   $-13,251 $1,330 $-11,921
Stabilized         $1,330 $3,682 $5,012   $-13,251 $1,330 $-11,921
Custom         $1330 $3682 $5012   $-13251 $1330 $-11921




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

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

Listing Agent: Ryan Dallas
Listing Office: RYAN DALLAS REAL ESTATE
2108E. Slade Lane Mahomet

© 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.