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 1825 Hermitage Logan Square Chicago IL Mu

City: Chicago ZIP: 60622

Built In: 1885

Lot Size: A

Lot Dimensions: 3125

# of Units: 3

Unit 1 Floor 3: 3 bedrooms 2 baths $2000

Unit 2 Floor 2: 2 bedrooms 1 baths $1600

Unit 3 Floor 1: 2 bedrooms 1 baths $1600

Detailed Listing Description

Check out this Great Investment Opportunity in the highly desirable, Bucktown, neighborhood. Three unit family home: top unit features 3 bedrooms and 2 full baths, 1st floor unit and garden unit each have 2 Bedrooms and 1 full bath. Conveniently located near schools, shopping, dining, public transportation, and I-90.

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 1A
  • Tenant Pays Unit 2A
  • Tenant Pays Unit 3A
Appliances
  • Appliances Unit 1A,B,E
  • Appliances Unit 2A,B
  • Appliances Unit 3A,B
Schools
  • Grade SchoolBURR ELEMENTARY SCHOOL
  • 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 37% more than other 3 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $62,400 Monthly $5,200
Rental Income Stabilized : Annual $74,172 Monthly $6,181
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$949,0003$316,3334.31%15.210.65%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$5,200$6,181
Year Total$62,400$74,172
Expense
Total$21,532$21,532
Net Operating Income$40,868$52,640
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $11483 $31794 $43277 $3607
Total         $11,483 $31,794 $43,277   $-2,409 $11,483 $9,074
Stabilized         $11,483 $31,794 $43,277   $9,363 $11,483 $20,846
Custom         $11483 $31794 $43277   $9363 $11483 $20846




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1711,7503,6079382,6699382,6693,607
2710,8123,6079412,6661,8795,3357,214
3709,8713,6079452,6622,8247,99710,821
4708,9263,6079492,6583,77310,65514,428
5707,9773,6079522,6554,72513,31018,035
6707,0253,6079562,6515,68115,96121,642
7706,0693,6079592,6486,64018,60925,249
8705,1103,6079632,6447,60321,25328,856
9704,1473,6079662,6418,56923,89432,463
10703,1813,6079702,6379,53926,53136,070
11702,2113,6079742,63310,51329,16439,677
12701,2373,6079772,63011,49031,79443,284
13700,2603,6079812,62612,47134,42046,891

Explore Nearby Neighborhoods

West TownNearby Neighborhoods X Plus Real Estate

West Town

LakeviewNearby Neighborhoods X Plus Real Estate

Lakeview

AvondaleNearby Neighborhoods X Plus Real Estate

Avondale

Listing Agent: Matt Grander
Listing Office: Keller Williams Infinity
1422 Culpepper Drive Naperville

© 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.