Welcome to the Chicago Daily Multifam! In this edition we run a full estimated financial analysis on newly listed 3 and 4 unit properties in the City of Chicago!

(This is the analyses of properties listed ten business days ago. For more up to date information, visit this page.)

The purpose is to capture what a property would rent for in it’s current state as accurately as possible. Potential renovations and updates are not taken into consideration for this analysis. In many cases, a little TLC would in fact change this analysis significantly. 

The stats captured in the summary of each property are the address , price, Cap Rate (the rate of return after expenses, not factoring in borrowing costs), Gross Rent Multiplier/GRM (price of property divided by annual revenue), and Monthly Cashflow at 25% Down (currently calculated using 7% interest rate and 30 year amortization).

There is also a link to the calculator spreadsheet dedicated to each property, as well as a link to the property page where you can get more information via Zenlist. 

Please don’t hesitate to reach out with any questions about specific property analyses, methodologies, or other investment related questions. 

Please refer to this disclaimer. Information shared here is for general, educational, and entertainment purposes only and not to be taken as individualized real estate investment advice. These are based on potentially incomplete information and ,while we do our best, there is no guarantee of accuracy. Do your own research and/or contact us for more individualized advice. 

Listing data provided by MRED MLS and is deemed reliable but not guaranteed.

Far South Side

Address:   7457 S Eggleston Ave, Chicago, IL 60621 

Price: $374,000.00

Cap Rate:  9.04%

GRM: 7.1

Monthly Cashflow at 25% Down: $ 951.11

Analysis Link: https://docs.google.com/spreadsheets/d/1KZvl6gk02a4-6WgiXMDwmB2zlhdqmFpSI3XRv0d278s/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12170012?as=jake.lyons 

 

Address:  9260 S Halsted St, Chicago, IL 60620 

Price: $374,900.00

Cap Rate: 5.37%

GRM: 10.6

Monthly Cashflow at 25% Down: $ (192.22)

Analysis Link: https://docs.google.com/spreadsheets/d/1OMqJt_62rl5lBZQXTVmwvrc2TungmXPspfFIc1WD9eA/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173533?as=jake.lyons 

South Side

Address: 4106-08 S Lake Park Ave, Chicago, IL 60653

Price: $374,900.00

Cap Rate: 7.50%

GRM: 8.2

Monthly Cashflow at 25% Down: $ 473.48

Analysis Link: https://docs.google.com/spreadsheets/d/1RZbOG5MfwbdikvbaVWh7OyqtHoDF6cCUR1HtWcMRYiE/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173457?as=jake.lyons 

 

Address: 6552-6554 S Champlain Ave, Chicago, IL 60637

Price: $750,000.00

Cap Rate: 7.75%

GRM: 8.9

Monthly Cashflow at 25% Down: $ 1,101.98

Analysis Link: https://docs.google.com/spreadsheets/d/1tUS0s9TGq_Vhy6hVc47GAt30hiGLcS585M_feMdFVEs/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12172355?as=jake.lyons 

 

Address: 1424 E 66th Pl, Chicago, IL 60637

Price: $899,000.00

Cap Rate: 5.32%

GRM: 11.0

Monthly Cashflow at 25% Down: $ (498.30)

Analysis Link: https://docs.google.com/spreadsheets/d/1Hq449AlFiY319Ssy7zzB6OSLeX_X1hwJ4R7Qo1nUPW0/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173396?as=jake.lyons 

 

Address: 3924 S Calumet Ave, Chicago, IL 60653

Price: $1,099,000.00

Cap Rate:  5.24%

GRM: 12.1

Monthly Cashflow at 25% Down: $ (684.26)

Analysis Link: https://docs.google.com/spreadsheets/d/1F2R8P5TJcXKNnD0gY1BPElDYJB-wIsV-GtAamSwo6R0/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173446?as=jake.lyons 

West Side

Address: 1921 S Jefferson St, Chicago, IL 60616

Price: $1,650,000.00

Cap Rate: 5.18%

GRM: 12.2

Monthly Cashflow at 25% Down: $ (1,106.12) 

Analysis Link: https://docs.google.com/spreadsheets/d/1-iYPzAV7B_78h3M__UKIracB8C_OJy93DsLpd_3gP9I/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173464?as=jake.lyons 

North Side

Address: 3843 N Lakewood Ave, Chicago, IL 60613

Price: $1,175,000.00

Cap Rate: 5.88%

GRM: 10.9

Monthly Cashflow at 25% Down: $ (104.94)

Analysis Link: https://docs.google.com/spreadsheets/d/1SRtVylHmNElnrxQKcGMOPjBaNC-wyDd3LmZ0pqRpGKo/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12172946?as=jake.lyons 

Northwest Side

Address: 3051 N Austin Ave, Chicago, IL 60634

Price: $450,000.00

Cap Rate: 7.13%

GRM: 9.6

Monthly Cashflow at 25% Down: $ 427.46

Analysis Link: https://docs.google.com/spreadsheets/d/18W-fkdk9RoOt00dLrjCpx-7IvAzgQgWpVBzHPgHQARA/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173144?as=jake.lyons 

 

Address: 4326 N Sacramento Ave, Chicago, IL 60618

Price: $655,000.00

Cap Rate: 4.51%

GRM: 13.2

Monthly Cashflow at 25% Down: $ (807.47)

Analysis Link: https://docs.google.com/spreadsheets/d/1LnDmUnnW1HYXW7Uze9JiKEFUNThvLov8YmxlbGOShvY/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173205?as=jake.lyons 

 

Address: 3039 N Christiana Ave, Chicago, IL 60618

Price: $655,000.00

Cap Rate: 6.11%

GRM: 10.9

Monthly Cashflow at 25% Down: $ 68.61 

Analysis Link: https://docs.google.com/spreadsheets/d/16j1vFoKLYs6XcJNcNz0TLgXTOttKiSUzE0TmO6Q0f-w/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12130785?as=jake.lyons 

 

Address: 1918 N California Ave, Chicago, IL 60647

Price: $849,900.00

Cap Rate: 6.45%

GRM: 10.7

Monthly Cashflow at 25% Down: $ 329.18

Analysis Link: https://docs.google.com/spreadsheets/d/1GcV2v_RoNwpbHItL8cnzclNNKs0xYiHkUveZByMbtSc/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12171903?as=jake.lyons 

 

Address: 1836 N Central Park Ave, Chicago, IL 60647

Price: $869,000.00

Cap Rate: 8.08%

GRM: 8.6

Monthly Cashflow at 25% Down:  $ 1,513.69

Analysis Link: https://docs.google.com/spreadsheets/d/1pwcR6IwNDeOd-vP1Q0H4AUmyOpRksnV-mpCdtkQvpwc/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12173038?as=jake.lyons 

 

Address: 2346 W Shakespeare Ave, Chicago, IL 60647 

Price: $1,470,000.00

Cap Rate: 5.84%

GRM: 11.6

Monthly Cashflow at 25% Down: $ (175.66)

Analysis Link: https://docs.google.com/spreadsheets/d/1ToIOtTElPwLUjPy5gfoa9gqr6q6YS9tX0BjyiRze_Ik/edit?usp=sharing 

Website:  https://zenlist.com/listing/mred:12173113?as=jake.lyons 

 

Address: 2917 W Logan Blvd, Chicago, IL 60647

Price: $1,475,000.00

Cap Rate: 2.36%

GRM: 21.9

Monthly Cashflow at 25% Down: $ (4,463.50)

Analysis Link: https://docs.google.com/spreadsheets/d/1ed7sPp3qVUyzaiiYZP9Uic4_1E3iE_ez-ooYZAqSHhQ/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12172743?as=jake.lyons 

 

Address:  1936 N Kedzie Ave, Chicago, IL 60647 

Price: $2,999,000.00

Cap Rate: 4.54%

GRM: 13.3

Monthly Cashflow at 25% Down:  $ (3,614.82)

Analysis Link: https://docs.google.com/spreadsheets/d/1tZ9T2jgbHJ8UEx3tZjsmzFK1AcMkAh6KWZqi9MS2loQ/edit?usp=sharing 

Website: https://zenlist.com/listing/mred:12172901?as=jake.lyons

 

* Means that analysis was performed using estimated rents rather than rates of current occupancy