3 Flat 4150 Leavitt North Center Chicago IL Mu In| 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 4150 Leavitt North Center Chicago IL Mu In

City: Chicago ZIP: 60618

Built In: U

Lot Size: A

Lot Dimensions: 25X125

# of Units: 3

Unit 1 Floor 1: 2 bedrooms 1 baths $1600

Unit 2 Floor 2: 2 bedrooms 1 baths $1650

Unit 3 Floor 3: 2 bedrooms 1 baths $1690

Gross Income $59,280

Detailed Listing Description

Opportunity to own a legal 3-unit building with long-term tenants and excellent rental income! This frame 3-flat with 2-car garage has 3 legal units, all 2 bedroom, 1 bath. Units 2 and 3 have an additional den off the kitchen. The first-floor unit has in-unit washer dryer. Attic has storage for tenants, washer/dryer for tenants, and each unit has its own furnace and AC unit. Nest Protect smoke/CO detectors in each unit. Tenants pay own heat/electric. No basement to deal with - building sits on a small crawlspace. Units are currently owner-occupied. Photos show units when last vacant.

Contact Listing Agent


X Plus Team Member

View ListingsContact

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 1B,C,D
  • Tenant Pays Unit 2B,C,D
  • Tenant Pays Unit 3B,C,D
Appliances
  • Appliances Unit 1A,B,C,D,E,G,I
  • Appliances Unit 2A,B,E,G,I
  • Appliances Unit 3A,B,E,G,I
Schools
  • Grade SchoolBlaine Elementary School
  • Grade School District299
  • Jr High/Middle SchoolBlaine Elementary School
  • Jr High/Middle School District299
  • High SchoolAmundsen High School
  • 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 23% more than other 3 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 8% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $59,280 Monthly $4,940
Rental Income Stabilized : Annual $55,032 Monthly $4,586
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$724,9003$241,6334.58%12.230.63%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$4,940$4,586
Year Total$59,280$55,032
Expense
Total$26,084$26,084
Net Operating Income$33,196$28,948
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $8771 $24286 $33057 $2755
Total         $8,771 $24,286 $33,057   $139 $8,771 $8,910
Stabilized         $8,771 $24,286 $33,057   $-4,109 $8,771 $4,662
Custom         $8771 $24286 $33057   $-4109 $8771 $4662




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1543,6752,7557162,0397162,0392,755
2542,9592,7557192,0361,4354,0755,510
3542,2402,7557222,0332,1576,1088,265
4541,5182,7557242,0312,8818,13911,020
5540,7942,7557272,0283,60810,16713,775
6540,0672,7557302,0254,33812,19216,530
7539,3372,7557322,0235,07014,21519,285
8538,6052,7557352,0205,80616,23422,040
9537,8692,7557382,0176,54418,25124,795
10537,1312,7557412,0147,28420,26627,550
11536,3912,7557442,0118,02822,27730,305
12535,6472,7557462,0098,77424,28633,060
13534,9012,7557492,0069,52326,29235,815

Explore Nearby Neighborhoods

Irving ParkNearby Neighborhoods X Plus Real Estate

Irving Park

North CenterNearby Neighborhoods X Plus Real Estate

North Center

West TownNearby Neighborhoods X Plus Real Estate

West Town

X Plus Real Estate