Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  5200 N Delphi, Chicago, IL, Chicago IL, 60656
Condo   Not for sale  change
2bd | 1ba
Ask Price: 
Est Value: $119,400
Discount:
Est Rent: $1,025/mo
Cash Flow: -$303/mo
Cash/Cash Return: -11.08%
FE-Score
355
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1690
Insurance % 417
Association Dues (HOA) /mo
Maintenance % 1500
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $119,400 (range: $87,000 - $129,900)
# Price Type/beds/bath/sqft Address Last seen
1   $119,900   Condo 2 br/1.5 ba 1,000 sqft  5214 North Delphia Ave 107, Chicago IL, 60656  5/1/2014
2   $105,000   Condo 2 br/2 ba   5210 North Delphia Ave 106, Chicago IL, 60656  5/24/2014
3   $87,000   Condo 2 br/1 ba   5331 N Delphia Ave. Unit 231, Chicago IL, 60656  7/27/2014
4   $89,000   Condo 2 br/1.5 ba   8646 W Berwyn Ave(2s, Chicago IL, 60656  7/30/2014
5   $99,999   Condo 2 br/1.5 ba   8701 W Foster Ave(109, Chicago IL, 60656  6/8/2014
6   $119,900   Condo 2 br/1 ba   8511 W Catherine Ave(387, Chicago IL, 60656  7/30/2014
7   $120,000   Condo 2 br/1 ba   5159 NE River Rd, Chicago IL, 60656  7/30/2014
8   $129,900   Condo 2 br/1 ba 1,000 sqft  5227 North Reserve Ave 2w, Chicago IL, 60656  7/30/2014
9   $120,000   Condo 2 br/1.5 ba   5159 North East River Rd #110e, Chicago IL, 60656  7/30/2014
10   $119,000   Condo 2 br/1.5 ba   5143 NE River Rd, Chicago IL, 60656  4/6/2014
Rent Comparables - Estimated Rent $1,025 (range: $895 - $1,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   Condo 2 br/1 ba 1,100 sqft  5210 N Potawatomie, Chicago IL, 60656  9/25/2013
2   $1,100   Condo 2 br/ 850 sqft  8642 W Berwyn Ave, Chicago, IL, Chicago IL, 60656  5/26/2014
3   $950   Condo 2 br/1.5 ba 900 sqft  8645 W Foster Ave, Chicago IL, 60656  7/8/2014
4   $900   Condo 2 br/1.5 ba 900 sqft  8645 W Foster Ave, Chicago IL, 60656  9/28/2013
5   $1,200   Condo 2 br/ 1,000 sqft  5215 N Oakview, Chicago, IL, Chicago IL, 60656  2/15/2014
6   $1,050   Condo 2 br/ 900 sqft  5329 N. DELPHIA, CHICAGO, IL, Chicago IL, 60656  10/23/2013
7   $1,000   Condo 2 br/1 ba   8560 W Argyle, Chicago IL, 60656  2/15/2014
8   $1,050   Condo 2 br/1 ba   5227 N Oakview Ave, Chicago IL, 60656  7/30/2014
9   $1,200   Condo 2 br/1 ba   5528 n chester av, chicago, IL, Chicago IL, 60656  7/24/2014
10   $965   Condo 2 br/ 800 sqft  8545 W Gregory, Chicago, IL, Chicago IL, 60656  1/10/2014