2 Flat 3514 Oak Brookfield 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









2 Flat 3514 Oak Brookfield IL Mu Investment

City: Brookfield ZIP: 60513

Built In: 1928

Lot Size: A

Lot Dimensions: 50 X 125

Lot Description: H

# of Units: 2

Unit 1 Floor 1: 2 bedrooms 1 baths $0

Unit 2 Floor 2: 1 bedrooms 1 baths $750

Gross Income $9,000

Detailed Listing Description

Legal, non conforming 2 flat with big basement in fantastic location - close to Metra, shopping, restaurants, library, & school. Much loved & well maintained by longtime owner (56 years), this home is ready for you! Main floor offers LR, Sun Room, DR, 2 BR's, bath, large kitchen w/lots of cabinets & breakfast nook. 2nd fl is sun filled w/LR, large eat-in kitchen, 1BR, bath, den & sun porch. Home features high ceilings, hardwood floors, & newer windows. Radiator heat, CAC, 2 newer hwh (est 2 yrs), 2 electric circuit breaker panels, main fl CAC est 1 yr. One gas & water meter. Main unit pays heat, gas, water, garbage. 2.5 car garage, fenced yard, beautiful perennial gardens. Keep using as 2 unit or convert to 1 large home. 2nd fl rent below market rates & on month to month. Huge basement has 2 partially finished rooms with so much potential for more living space. Home is in great condition but Estate Sale so conveyed "as is". 2nd fl has CAC unit but it is not working. No FHA a

Additional Property Details

Garage & Parking
  • Gargage DetailsA,B
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2.5
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,C,D,F,G,H
  • Tenant Pays Unit 2B
Appliances
  • Appliances Unit 1B,C,D,F,I,J,N,S,W,X
  • Appliances Unit 2A,B,I,J,K,S,U
Schools
  • Grade School District95
  • Jr High/Middle SchoolS E Gross Middle School
  • Jr High/Middle School District95
  • High SchoolRiverside Brookfield Twp Senior
  • High School District208

Comparative Data

Zip Code Comparison: 60513

Listings in this Zip Code average: 3 to 4 units, and are priced at $373,913 to $0
This listing is 11% more than other 2 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $9,000 Monthly $750
Rental Income Stabilized : Annual $31,956 Monthly $2,663
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$325,0002$162,500-0.56%36.110.82%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$750$2,663
Year Total$9,000$31,956
Expense
Total$10,831$10,831
Net Operating Income$-1,831$21,125
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $3933 $10889 $14822 $1236
Total         $3,933 $10,889 $14,822   $-16,653 $3,933 $-12,720
Stabilized         $3,933 $10,889 $14,822   $6,303 $3,933 $10,236
Custom         $3933 $10889 $14822   $6303 $3933 $10236




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1243,7501,2363229143229141,236
2243,4281,2363239136451,8272,472
3243,1051,2363249129692,7393,708
4242,7811,2363269101,2953,6494,944
5242,4551,2363279091,6224,5586,180
6242,1281,2363289081,9505,4667,416
7241,8001,2363299072,2796,3738,652
8241,4711,2363309062,6107,2789,888
9241,1401,2363329042,9418,18311,124
10240,8091,2363339033,2749,08612,360
11240,4761,2363349023,6089,98813,596
12240,1421,2363359013,94410,88814,832
13239,8061,2363378994,28111,78716,068

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Listing Agent: Debra Myslicki
Listing Office: Myslicki Real Estate

© 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.