3 Flat 2816 Kedzie Avondale Chicago IL Mu Investm| 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 2816 Kedzie Avondale Chicago IL Mu Investm

City: Chicago ZIP: 60618

Built In: U

Lot Size: L

Lot Dimensions: 25X125

Lot Description: H

# of Units: 3

Unit 1 Floor G: 2 bedrooms 1 baths $1600

Unit 2 Floor 1: 3 bedrooms 1 baths $1900

Unit 3 Floor 2: 3 bedrooms 2 baths $3000

Gross Income $80,400

Detailed Listing Description

Updated brick 3-unit building with beautiful duplex-up owners unit, generating $80,400 ANNUALLY IN INCOME! Owenrs unit has loads of light, huge kitchen with SS appliances and tons of cabinet space. 2 rental units below. 2 car garage. Full lot with back decks and yard space. Owners unit was 2 units and still has separate utilities for each floor- could convert back. Newer furnace, A/C in all units. New quartz counters in all units. 2 car garage. Just 2 block walk to Blue Line, Milwaukee Ave.

Additional Property Details

Garage & Parking
  • Gargage DetailsA
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1A
  • Tenant Pays Unit 2A
  • Tenant Pays Unit 3A
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B,C,D,E,I,K,S
  • Appliances Unit 3A,B,C,D,E,F,G,I,K,N,R,S,T
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60618

Listings in this Zip Code average: 2 to 3 units, and are priced at $481,048 to $587,571
This listing is 57% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Avondale

Listings in this Neighborhood average: 2 to 3 units, with average prices of $441,242 to $496,207
This listing is 86% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $78,000 Monthly $6,500
Rental Income Stabilized : Annual $68,364 Monthly $5,697
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$924,9003$308,3005.91%11.860.62%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$6,500$5,697
Year Total$78,000$68,364
Expense
Total$23,359$23,359
Net Operating Income$54,641$45,005
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $11191 $30987 $42178 $3515
Total         $11,191 $30,987 $42,178   $12,463 $11,191 $23,654
Stabilized         $11,191 $30,987 $42,178   $2,827 $11,191 $14,018
Custom         $11191 $30987 $42178   $2827 $11191 $14018




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1693,6753,5159142,6019142,6013,515
2692,7613,5159172,5981,8315,1997,030
3691,8443,5159212,5942,7517,79410,545
4690,9243,5159242,5913,67510,38514,060
5690,0003,5159282,5874,60312,97217,575
6689,0723,5159312,5845,53415,55621,090
7688,1413,5159342,5816,46818,13724,605
8687,2073,5159382,5777,40620,71428,120
9686,2693,5159412,5748,34823,28731,635
10685,3273,5159452,5709,29325,85735,150
11684,3823,5159492,56610,24128,42438,665
12683,4343,5159522,56311,19430,98642,180
13682,4813,5159562,55912,14933,54645,695

Explore Nearby Neighborhoods

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

West TownNearby Neighborhoods X Plus Real Estate

West Town

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Listing Agent: Ryan Casper
Listing Office: d'aprile properties
1732 W Hubbard #2A Chicago

© 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.