Adams St Portfolio

Property feature image
Property gallery image
Address: 404 W Adams Rd, Macomb, IL 61455, USA
Created date: November 6, 2024
Date last updated: November 27, 2024
  • $123 Rental Upside Per Unit
  • 12.14 Percent Pro Forma CAP
  • 27.58 Percent Pro Forma Cash-on-Cash
  • Steps from Western Illinois University’s Main Campus

Property Description

Marcus & Millichap is pleased to exclusively present a 29-unit apartment portfolio located in Macomb, Illinois. The property includes a unit mix of three (3) one-bedroom units, seven (7) two-bedroom units, eighteen (18) two-bedroom townhome units, and one (1) four-bedroom single family house. The property has a walk score of 78 with it being just steps away from Western Illinois University’s main campus and a half mile from downtown Macomb. Western Illinois University consistently enrolls more than 7,000 students each year. With the university offering few rental options nearby, this property is in a prime location to attract students. The property offers an investor the rare opportunity to immediately cash flow a portfolio of majority townhome style units at a low basis. A new owner is projected to grow NOI 50 percent in Pro Forma without significant improvements. Through this NOI growth, an investor’s projected Cash-on-Cash could reach 27 percent in Pro Forma.

Key Property Information

Listing Status: Under Contract
Property Types: Apartment Buildings
Price: $1,160,000
No. of Units: 29
Cap Rate: 7.33%
GRM /GIM: 5.19
Year Built: 1970
Building Size: 24,483 Sq ft
Lot Size: 0.98 Acres
Opportunity Zone: No
Price per unit: $40,000
Property Website Click Here
Address: 404 W Adams Rd, Macomb, IL 61455, USA

Unit mix

Description No. of Units Sq ft. Avg. Monthly Rent
1 Bed - 1 Bath 3 557 572
2 Bed - 1 Bath 7 827 627
2 Bed - 1.5 Bath 18 868 645
4 Bed - 1 Bath 1 1393 900

FINANCIAL DETAILS

Income/expense info: Actual
Financial year: 2024
Gross income: 223440
Effective Gross income: 205377
Operating expenses: 120358
Net operating income: 85019

Additional contacts

Full name Phone number Email address
Teddy Kenny (317) 218-5365 [email protected]
Austin Meeker (317) 218-5349 [email protected]
Aaron Kuroiwa (317) 218-5330 [email protected]

Similar Properties in the Area

1827-29 Logan

ROCKFORD, Illinois
Chicago & Midwest + Apartment Buildings
Price: $175,000

3115 W 41st Place

Chicago, Illinois
Chicago & Midwest + Apartment Buildings
Price: $500,000

7824 S Euclid Avenue

Chicago, Illinois
Chicago & Midwest + Apartment Buildings
Price: $198,000

Brokers

View All
popup background image