Macomb

Property feature image
Property gallery image
Property gallery image
Property gallery image
Property gallery image
Address: 311 West University Drive
Created date: August 20, 2024
Date last updated: November 27, 2024

Projected $90 Rental Upside per Unit

Projected 10.62 Percent Pro Forma CAP

Projected 15.62 Percent Cash-on-Cash

0.5 miles from Western Illinois University’s main campus

Property Description

Marcus & Millichap is pleased to exclusively present a 25-unit apartment complex located in Macomb, IL. The property includes a unit mix of twenty (20) studio units, three (3) one-bedroom units, one (1) two-bedroom unit, and one (1) unit used as a leasing office. The current leasing office is the size of a studio unit and is rent ready. The property has a walk score of 71 with it being just 0.5 miles from Western Illinois University’s main campus and 1 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 enter a stable real estate market at a low basis and immediately achieve positive cash flow at the property. Through the stable rental market, a new owner would be projected to grow NOI 32% in Pro Forma without significant improvements. Through this NOI growth, an investor’s projected Cash-on-Cash could reach 15.62% in Pro Forma.

Key Property Information

Listing Status: Available
Property Types: Apartment Buildings
Price: $730,000
No. of Units: 25
Cap Rate: 8.05%
GRM /GIM: 4.43
Year Built: 1970
Building Size: 7,334 Sq ft
Lot Size: 0.83 Acres
No. of Stories: 2
APN: 11-101-094-00
Opportunity Zone: No
Price per unit: $29,200
Property Website Click Here
Address: 311 West University Drive

Unit mix

Description No. of Units Sq ft. Avg. Monthly Rent
Studio 20 267 518
1 Bedroom 3 401 620
2 Bedroom 1 534 1025
Office 1 267 495

FINANCIAL DETAILS

Income/expense info: Actual
Gross income: 164760
Effective Gross income: 147167
Operating expenses: 88430
Net operating income: 58737

Additional contacts

Full name Phone number Email address
Aaron Kuroiwa (317) 218-5330 [email protected]
Steven Weinstock (630) 570-2250 [email protected]
Teddy Kenny 317-218-5365 [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