3 Flat 1302 Maple Berwyn 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









3 Flat 1302 Maple Berwyn IL Mu Investment

City: Berwyn ZIP: 60402

Built In: 1958

Lot Size: B

Lot Dimensions: 20 X 125

# of Units: 3

Unit 1 Floor 1: 1 bedrooms 1 baths $1000

Unit 2 Floor 2: 3 bedrooms 1 baths $1300

Unit 3 Floor 3: 3 bedrooms 1 baths $1200

Detailed Listing Description

Amazing opportunity awaits! Beautifully maintained solid brick 3-flat. Your next investment or live in one of the units and have other 2 units pay for the mortgage. In terrific condition and move in ready.

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,I
  • Tenant Pays Unit 2B,I
  • Tenant Pays Unit 3B,I
Appliances
  • Appliances Unit 1A,B
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
Schools
  • Grade School District98
  • Jr High/Middle School District98
  • High School District98

Comparative Data

Zip Code Comparison: 60402

Listings in this Zip Code average: 2 to 3 units, and are priced at $238,513 to $287,452
This listing is 22% more than other 3 unit listings in this zipcode.


Calculated Rents
Rental Income : Annual $42,000 Monthly $3,500
Rental Income Stabilized : Annual $44,940 Monthly $3,745
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$349,9993$116,6665.74%8.331.07%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,500$3,745
Year Total$42,000$44,940
Expense
Total$21,924$21,924
Net Operating Income$20,076$23,016
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $4235 $11726 $15961 $1331
Total         $4,235 $11,726 $15,961   $4,115 $4,235 $8,350
Stabilized         $4,235 $11,726 $15,961   $7,055 $4,235 $11,290
Custom         $4235 $11726 $15961   $7055 $4235 $11290




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1262,5001,3313479843479841,331
2262,1531,3313489836951,9672,662
3261,8051,3313499821,0442,9493,993
4261,4561,3313519801,3943,9305,324
5261,1061,3313529791,7464,9096,655
6260,7541,3313539782,0995,8877,986
7260,4011,3313549772,4546,8639,317
8260,0461,3313569752,8107,83810,648
9259,6901,3313579743,1678,81211,979
10259,3331,3313599723,5259,78513,310
11258,9751,3313609713,88510,75614,641
12258,6151,3313619704,24611,72615,972
13258,2541,3313639684,60912,69417,303

Explore Nearby Neighborhoods

Logan SquareNearby Neighborhoods X Plus Real Estate

Logan Square

West TownNearby Neighborhoods X Plus Real Estate

West Town

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Listing Agent: Eduardo Garcia
Listing Office: Realty of Chicago LLC
1511 S 57th Ave Cicero

© 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.