1616 W 18th Place Chicago, IL · Adding to the multicultural mosaic is the neighboring area Heart...
Transcript of 1616 W 18th Place Chicago, IL · Adding to the multicultural mosaic is the neighboring area Heart...
8 Newly Renovated Apartments 1 Retail Space
Pilsen$1,740,000
1616 W 18th Place Chicago, IL
Take a look at Pilsen
312.867.8744 | [email protected] |
Culture thrives in Pilsen and invites you to explore the treasures that wait around every corner. Here bold murals have blossomed in the most unexpected places — on the fronts of homes, along railway overpasses, and wrapped around train platforms. The artful vibe continues within storefront galleries and studios, including Thalia Hall, A.P.O Cultural Center, national Museum of Mexican Art, and the Prospectus Art Gallery.
It's a neighborhood that pulses with a youthful spirit and is ever evolving. Thanks to this diversity, you'll find offbeat vintage shops, independent coffee houses and quaint cafes alongside restaurants, bars, and grocers. Some highlights include Duseks Board & Beer, May St. Cafe, Nightwood, Honky Tonk BBQ, and De Colores.
Adding to the multicultural mosaic is the neighboring area Heart of Chicago, anchored by several old-school Italian restaurants. But whether you're on 18th Street or Oakley Avenue, it's the strong cultural heritage and rich working class legacy that are the backbone of Chicago's Lower West Side neighborhoods.
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,750,000NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 5.0%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
No. Bed/Bath Monthly Monthlyof Units SF Rent/Unit Income
4 1+1.5-725sf $1,801 $7,2053 2+2-956sf $2,403 $7,2101 2+2-1214sf $2,595 $2,595
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010 TotalExpenses: $59,570
PerNetSq.Ft.: $8.53MonthlyScheduledGrossIncome: $17,010 PerUnit: $7,446AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,750,000NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 5.0%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875No. Bed/Bath Monthly Monthly Insurance $0.50/RSF $3,490
of Units SF Rent/Unit Income Utilities $55/Unt/Mnt $5,2804 1+1.5-725sf $1,801 $7,205 Repairs+Maintenance $35/Unt/Mnt $3,3603 2+2-956sf $2,403 $7,210 Trash,Pest,Gard,Etc $25/Unt/Mnt $2,4001 2+2-1214sf $2,595 $2,595 Off-siteManager 4.0% $8,165
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010
MonthlyScheduledGrossIncome: $17,010AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,950,000NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 4.7%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875Insurance $0.50/RSF $3,490Utilities $55/Unt/Mnt $5,280Repairs+Maintenance $35/Unt/Mnt $3,360Trash,Pest,Gard,Etc $25/Unt/Mnt $2,400Off-siteManager 4.0% $8,165
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010 TotalExpenses: $59,570
PerNetSq.Ft.: $8.53MonthlyScheduledGrossIncome: $17,010 PerUnit: $7,446AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,950,000NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 4.7%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875No. Bed/Bath SF Monthly Monthly Insurance $0.50/RSF $3,490
of Units Rent/Unit Income Utilities $55/Unt/Mnt $5,2804 1+1.5 725sf $1,801 $7,205 Repairs+Maintenance $35/Unt/Mnt $3,3603 2+2 956sf $2,403 $7,210 Trash,Pest,Gard,Etc $25/Unt/Mnt $2,4001 2+2 1214sf $2,595 $2,595 Off-siteManager 4.0% $8,165
TotalExpenses: $59,570PerNetSq.Ft.: $8.53PerUnit: $7,446
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,950,000NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875No. Bed/Bath Monthly Monthly Insurance $0.50/RSF $3,490
of Units SF Rent/Unit Income Utilities $55/Unt/Mnt $5,2804 1+1.5-725sf $1,801 $7,205 Repairs+Maintenance $35/Unt/Mnt $3,3603 2+2-956sf $2,403 $7,210 Trash,Pest,Gard,Etc $25/Unt/Mnt $2,4001 2+2-1214sf $2,595 $2,595 Off-siteManager 4.0% $8,165
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010 TotalExpenses: $59,570
PerNetSq.Ft.: $8.53MonthlyScheduledGrossIncome: $17,010 PerUnit: $7,446AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
NumberofUnits: 8CostperLegalUnit: $368,750CurrentGRM: 14.45CurrentCAP: 4.69%Approx.Age: 2016Approx.LotSize: 11,113Approx.BuildingSF: 6,980CostperNetGSF: $423AnnualizedOperatingData
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 4.7%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875No. Bed/Bath SF Monthly Monthly Insurance $0.50/RSF $3,490
of Units Rent/Unit Income Utilities $55/Unt/Mnt $5,2804 1+1.5 725sf $1,801 $7,205 Repairs+Maintenance $35/Unt/Mnt $3,3603 2+2 956sf $2,403 $7,210 Trash,Pest,Gard,Etc $25/Unt/Mnt $2,4001 2+2 1214sf $2,595 $2,595 Off-siteManager 4.0% $8,165
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010 TotalExpenses: $59,570
PerNetSq.Ft.: $8.53MonthlyScheduledGrossIncome: $17,010 PerUnit: $7,446AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
Multi-Residential-OperatingInformation
5425DennyAveNorthHollywood,CA91601
Summary
Price: $2,950,000DownPayment: $2,950,000
ScheduledGrossIncome: 204,120LessVacancyRateReserve: (6,124) 3.0%GrossOperatingIncome: 197,996LessExpenses: (59,570) 29.2%NetOperatingIncome: 138,427Pre-TaxCashFlow: 138,427 4.7%
*Asapercentofthedownpayment
ScheduledIncome EstimatedAnnualizedExpenses
Taxes: $36,875No. Bed/Bath SF Monthly Monthly Insurance $0.50/RSF $3,490
of Units Rent/Unit Income Utilities $55/Unt/Mnt $5,2804 1+1.5 725sf $1,801 $7,205 Repairs+Maintenance $35/Unt/Mnt $3,3603 2+2 956sf $2,403 $7,210 Trash,Pest,Gard,Etc $25/Unt/Mnt $2,4001 2+2 1214sf $2,595 $2,595 Off-siteManager 4.0% $8,165
Avg.Rent/Gr.Sq.Ft. $2.44TotalScheduledRent: $17,010 TotalExpenses: $59,570
PerNetSq.Ft.: $8.53MonthlyScheduledGrossIncome: $17,010 PerUnit: $7,446AnnualScheduledGrossIncome: $204,120
theaccuracyoftheinformation.Referencestosquarefootageorageareapproximate.Buyermustverifytheinformationandbearsallriskforanyinaccuracies.Thisinformationhasbeensecuredfromsourceswebelievetobereliable,butwemakenorepresentationsorwarranties,expressedorimpliedasto
312.867.8744 | [email protected]
RENT ROLL
312.867.8744 | [email protected]
KITCHEN - STAINLESS STEEL APPLIANCES UPDATED BATHROOM
KITCHEN CABINETS / DISHWASHER BEDROOM - HARDWOOD FLOORING
RENTAL COMPS2104 W 18th Pl. Chicago, IL
1157 W 18th St. Chicago, IL
1641 W 21st St. Chicago, IL
2302 W 19th St. Chicago, IL
UNK1
Year Built: Beds: Baths: Sq. Ft.: Price:Notes:
1UNK$1,500Remodeled
188421
Year Built: Beds: Baths: Sq. Ft.: Price: Notes:
720$1,600Remodeled
UNK2
Year Built: Beds: Baths: Sq. Ft.: Price: Notes:
1UNK$1,539White Appliances
UNK
11000$1,750
Remodeled
Year Built: Beds: Baths: Sq. Ft.: Price: Notes:
312.867.8744 | [email protected]
3
1151 W Erie, Chicago, IL 60642
2300 W 23rd, Chicago, IL 60608
1157 W 18th St. Chicago, IL
1506 W Chicago, IL 60608
No. Of Units: 8 Year Built: 1885Sale Price:Price/Unit:
$1,800,000$225,000
Sold Date:
No. Of Units: 13 Year Built: 1881Sale Price:Price/Unit:
$3,100,000$238,461
Sold Date: 6/22/2017
1904No. Of Units: 7 Year Built:
Sale Price:Price/Unit:
$1,800,000$257,142
Sold Date: 3/10/2017
No. Of Units: 7 Year Built: 1895Sale Price:Price/Unit:
$1,996,000$285,142
Sold Date: 8/29/2017
SALES COMPS
312.867.8744| [email protected]
6/12/2017