3 Flat 1926 Hermitage Logan Square Chicago IL Mu | 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 1926 Hermitage Logan Square Chicago IL Mu

City: Chicago ZIP: 60622

Built In: U

Lot Size: L

Lot Dimensions: 24.14 X 125

Lot Description: H

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $2000

Unit 2 Floor 2: 2 bedrooms 1 baths $1950

Unit 3 Floor 3: 2 bedrooms 1 baths $2100

Gross Income $72,600

Net Op. Income $54,788

Detailed Listing Description

Perfect Turn Key Bucktown There are 3 units - 1 non conforming and nothing below grade - Ideal for small to mid size investor or owner occupant. All units feature 2 bedroom, open floor plan, separate GFA / Central Air/ H20, Gas Burning Fireplaces, Hardwood floors throughout, excellent closet space, Modern Kitchen, Baths and fixtures. All units feature private entry. Offers stainless steel and quartz with full back splash unit 1 and 3, Entertainment sized rear decks, huge yard extensively landscaped, bordered stone patio, sold, mulch, trees and ivy. 2 Car garage. Basement inclusive of perimeter drain tile system, sump pump and city sewer back up valve, storage and laundry. All rear decks replaced 2011. All electric and plumbing replaced in last 10 years. Front Decks replaced last 2 years. 24 x 125 lot. Kitchen Unit 1 & 3 Replaced 2018 and 2019, $6050.00 per month/$72,600 Annual. 48 hours notice/tenants rights for all showings. See agent remarks

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,E,F,G,I,L,S,U
  • Appliances Unit 2A,B,E,F,G,I,L,N,S,U
  • Appliances Unit 3A,B,E,F,G,I,L,N,R,S,T,U
Schools
  • Grade SchoolPulaski International
  • Grade School District299
  • Jr High/Middle School District299
  • High SchoolWells Community Academy Senior H
  • 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 4% more than other 3 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Logan Square

Listings in this Neighborhood average: 2 to 3 units, with average prices of $537,114 to $693,159
This listing is 26% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $72,600 Monthly $6,050
Rental Income Stabilized : Annual $63,144 Monthly $5,262
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$874,9003$291,6335.04%12.050.60%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$6,050$5,262
Year Total$72,600$63,144
Expense
Total$28,471$28,471
Net Operating Income$44,129$34,673
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $10586 $29312 $39898 $3325
Total         $10,586 $29,312 $39,898   $4,231 $10,586 $14,817
Stabilized         $10,586 $29,312 $39,898   $-5,225 $10,586 $5,361
Custom         $10586 $29312 $39898   $-5225 $10586 $5361




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1656,1753,3258642,4618642,4613,325
2655,3113,3258682,4571,7324,9186,650
3654,4433,3258712,4542,6037,3729,975
4653,5723,3258742,4513,4779,82313,300
5652,6983,3258772,4484,35412,27116,625
6651,8213,3258812,4445,23514,71519,950
7650,9403,3258842,4416,11917,15623,275
8650,0563,3258872,4387,00619,59426,600
9649,1693,3258912,4347,89722,02829,925
10648,2783,3258942,4318,79124,45933,250
11647,3843,3258972,4289,68826,88736,575
12646,4873,3259012,42410,58929,31139,900
13645,5863,3259042,42111,49331,73243,225

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Listing Agent: Karen Biazar
Listing Office: North Clybourn Group, Inc.
3105 W. Palmer #3 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.