3 Flat 2019 Thomas West Town Chicago IL Mu Invest| 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 2019 Thomas West Town Chicago IL Mu Invest

City: Chicago ZIP: 60622

Built In: U

Lot Size: L

Lot Dimensions: 25 X 120

Lot Description: D,H

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $1700

Unit 2 Floor 2: 2 bedrooms 1 baths $1975

Unit 3 Floor 3: 3 bedrooms 1 baths $2175

Net Op. Income $54,915

Detailed Listing Description

WALK TO RETAIL/RESTAURANTS/NIGHTLIFE & THE BLUE LINE FROM THIS RARELY AVAILABLE ALL BRICK WICKER PARK/UK VILLAGE TURNKEY LEGAL 3-FLAT W/ALL UNITS RECENTLY RENOVATED TO CONDO QUALITY ON BEAUTIFUL/HISTORIC TREE LINED ONE-WAY STREET PERFECT FOR OWNER OCCUPANT OR ARMCHAIR INVESTOR FEATURING LIGHT FLOODED UNITS W/CUSTOM SS/FLAT PANEL/QUARTZ MODERN KITCHENS OPENING TO HUGE LIVING AREAS W/HARDWOOD FLOORS, BAY WINDOWS + SEPARATE DINING ROOMS, INDEPENDENT CENTRAL HEAT/AIR + H20 & PRIVATE LAUNDRY; TOP FLOOR UNIT FEAT 3BEDS + EXPANDED EAT-IN KITCHEN W/VIKING RANGE; NEWLY COATED (2019) FLAT ROOF W/STAIRWELL ACCESS TO ADD POTENTIAL DECK; NEW (2019) WATER HEATERS; STABLE CASH FLOW & UNITS RENT EXTREMELY QUICKLY W/ROOM TO INCREASE; LARGE YARD/PATIO W/2-CAR DETACHED GARAGE!

Additional Property Details

Garage & Parking
  • Gargage DetailsA,B
  • 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,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,F,I,N,S
  • Appliances Unit 2A,B,C,D,E,F,I,S
  • Appliances Unit 3A,B,C,D,E,F,I,S
Schools
  • Grade SchoolColumbus Elementary School
  • Grade School District299
  • Jr High/Middle SchoolColumbus Elementary School
  • Jr High/Middle School District299
  • High SchoolClemente Community Academy Senio
  • High School District299

Comparative Data

Zip Code Comparison: 60622

Listings in this Zip Code average: 3 to 4 units, and are priced at $915,555 to $975,918
This listing is 15% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - West Town

Listings in this Neighborhood average: 3 to 4 units, with average prices of $873,844 to $1,036,652
This listing is 20% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $70,200 Monthly $5,850
Rental Income Stabilized : Annual $68,028 Monthly $5,669
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$1,049,5003$349,8334.03%14.950.54%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$5,850$5,669
Year Total$70,200$68,028
Expense
Total$27,875$27,875
Net Operating Income$42,325$40,153
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $12699 $35161 $47860 $3989
Total         $12,699 $35,161 $47,860   $-5,535 $12,699 $7,164
Stabilized         $12,699 $35,161 $47,860   $-7,707 $12,699 $4,992
Custom         $12699 $35161 $47860   $-7707 $12699 $4992




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1787,1253,9891,0372,9521,0372,9523,989
2786,0883,9891,0412,9482,0785,9007,978
3785,0473,9891,0452,9443,1248,84311,967
4784,0013,9891,0492,9404,17311,78315,956
5782,9523,9891,0532,9365,22514,72019,945
6781,9003,9891,0572,9326,28217,65223,934
7780,8433,9891,0612,9287,34320,58027,923
8779,7823,9891,0652,9248,40823,50431,912
9778,7173,9891,0692,9209,47726,42435,901
10777,6483,9891,0732,91610,55029,34039,890
11776,5753,9891,0772,91211,62632,25343,879
12775,4993,9891,0812,90812,70735,16147,868
13774,4183,9891,0852,90413,79238,06551,857

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

North CenterNearby Neighborhoods X Plus Real Estate

North Center

Listing Agent: Mario Greco
Listing Office: Berkshire Hathaway HomeServices Chicago
540 N. Paulina 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.