Find the home or investment property you’ve been looking for!

Quick Search
Advanced

Select Search Area

Selected Areas (10)
Listing Types




Property Features









4 Flat Rogers Park Chicago IL Mu Investment

City: CHICAGO ZIP: 60626

Built In: 1940

Lot Size: Less Than .25 Acre

Lot Dimensions: 68X79

# of Units: 4

Unit 1 Floor 1: 1 bedrooms 1 baths $950

Unit 2 Floor 1: 1 bedrooms 1 baths $950

Unit 3 Floor 2: 1 bedrooms 1 baths $950

Unit 4 Floor 2: 1 bedrooms 1 baths $900

Detailed Listing Description

Contact Listing Agent

Weston Harding

Weston Harding

President & Managing Broker

X Plus Team Member

View ListingsContact Weston

Additional Property Details

Garage & Parking
  • ParkingNone,
  • Number of Parking Spaces0
  • Parking Fee/Lease Amount0
Utilities
  • Tenant Pays Unit 1Electric, Gas, Heat,
  • Tenant Pays Unit 2Electric, Gas, Heat,
  • Tenant Pays Unit 3Electric, Gas, Heat,
  • Tenant Pays Unit 4Electric, Gas, Heat,
Appliances
  • Appliances Unit 1Stove, Refrigerator,
  • Appliances Unit 2Stove, Refrigerator,
  • Appliances Unit 3Stove, Refrigerator,
  • Appliances Unit 4Stove, Refrigerator,
Schools
  • Grade School District299
  • Jr High/Middle School District299
  • High School District299

Comparative Data

Zip Code Comparison: 60626

Listings in this Zip Code average: 2 to 3 units, and are priced at $508,585 to $625,980
This listing is 42% more than other 4 unit listings in this zipcode.

Neighborhood Comparison:
CHI - Rogers Park

Listings in this Neighborhood average: 3 to 4 units, with average prices of $572,989 to $780,975
This listing is 39% more than other 4 unit listings in this neighborhood.


Calculated Rents
Rental Income : Annual $45,000 Monthly $3,750
Rental Income Stabilized : Annual $52,056 Monthly $4,338
Price Units Price/Unit Cap Rate - Current GRM Cap Rate - Stabilized
$479,0004$119,7505.84%10.640.91%
Income
Unit TypeCurrent RateStabilized RateCustom Rate
Monthly Total$3,750$4,338
Year Total$45,000$52,056
Expense
Total$17,003$17,003
Net Operating Income$27,997$35,053
Amount Percent Rate Amortization Principal Interest Total Debit Services Monthly Debit Services Cash Flow Principal Reduction Total Return
Down
Mortgage $5796 $16048 $21844 $1821
Total         $5,796 $16,048 $21,844   $6,153 $5,796 $11,949
Stabilized         $5,796 $16,048 $21,844   $13,209 $5,796 $19,005
Custom         $5796 $16048 $21844   $13209 $5796 $19005




MonthBalancePaymentPrincipalInterestEquityTotal InterestTotal Payments
1359,2501,8214741,3474741,3471,821
2358,7761,8214761,3459492,6933,642
3358,3011,8214771,3441,4274,0365,463
4357,8231,8214791,3421,9065,3787,284
5357,3441,8214811,3402,3876,7189,105
6356,8631,8214831,3382,8708,05610,926
7356,3801,8214851,3363,3549,39312,747
8355,8961,8214861,3353,84110,72714,568
9355,4091,8214881,3334,32912,06016,389
10354,9211,8214901,3314,81913,39118,210
11354,4311,8214921,3295,31114,72020,031
12353,9391,8214941,3275,80416,04821,852
13353,4461,8214961,3256,30017,37323,673

Explore Nearby Neighborhoods

Humboldt ParkNearby Neighborhoods X Plus Real Estate

Humboldt Park

Portage ParkNearby Neighborhoods X Plus Real Estate

Portage Park

Lincoln ParkNearby Neighborhoods X Plus Real Estate

Lincoln Park

X Plus Real Estate