2 Flat 3534 Hoyne North Center Chicago IL Mu Inve| 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 3534 Hoyne North Center Chicago IL Mu Inve

City: Chicago ZIP: 60618

Built In: 1896

Lot Size: L

Lot Dimensions: 25 X 125

# of Units: 2

Unit 1 Floor 1: 3 bedrooms 2 baths $2000

Unit 2 Floor 2: 3 bedrooms 2 baths $2190

Detailed Listing Description

Roscoe Village two flat with two duplexed apartments. Both apartments have three bedrooms and two bathrooms .Great Roscoe Village location one half block from Audubon Grade school. Excellent opportunity to live in a great community and collect rent to help pay the bills.

Additional Property Details

Garage & Parking
  • Gargage On SiteY
  • Gargage OwnershipA
  • Gargage TypeB
  • Number of Gargage Spaces2
  • ParkingG
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1B,D
  • Tenant Pays Unit 2B,D
Appliances
  • Appliances Unit 1A,B,E,I
  • Appliances Unit 2A,B,E,I
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 54% more than other 2 unit listings in this zipcode.

Neighborhood Comparison:
CHI - North Center

Listings in this Neighborhood average: 2 to 3 units, with average prices of $652,145 to $788,113
This listing is 13% more than other 2 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $50,280 Monthly $4,190
Rental Income Stabilized : Annual $60,744 Monthly $5,062
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$739,0002$369,5003.62%14.700.68%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,190$5,062
Year Total$50,280$60,744
Expense
Total$23,530$23,530
Net Operating Income$26,750$37,214
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8942 $24759 $33701 $2809
Total         $8,942 $24,759 $33,701   $-6,951 $8,942 $1,991
Stabilized         $8,942 $24,759 $33,701   $3,513 $8,942 $12,455
Custom         $8942 $24759 $33701   $3513 $8942 $12455




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1554,2502,8097312,0787312,0782,809
2553,5192,8097332,0761,4644,1545,618
3552,7862,8097362,0732,2006,2278,427
4552,0502,8097392,0702,9398,29711,236
5551,3112,8097422,0673,68010,36514,045
6550,5702,8097442,0654,42512,42916,854
7549,8252,8097472,0625,17214,49119,663
8549,0782,8097502,0595,92216,55022,472
9548,3282,8097532,0566,67518,60625,281
10547,5752,8097562,0537,43020,66028,090
11546,8202,8097582,0518,18922,71030,899
12546,0612,8097612,0488,95024,75833,708
13545,3002,8097642,0459,71426,80336,517

Explore Nearby Neighborhoods

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Gary Wydra
Listing Office: Lasalle Assoc. Realtors Inc.
3700 Southport Ave 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.