Log In/Sign Up
Your email has been sent.
103 North Division Stree 103 N Division St 16 Unit Apartment Building $439,900 ($27,494/Unit) 17.68% Cap Rate Pontiac, IL 61764



Executive Summary
CASH COW!!!
2 quads and a 8 unit, total of 16 units. ONLY $27.5K PER UNIT!!! An hour and a half from Chicago O'Hare Airport! Clean neighborhood, block away from the river and park. TONS OF POTENTIAL!!! Units rent for $600 and $700 each. Will generate a 17.68%+ NET RETURN!!! $175K IN VALUE ADD!!! Beautiful community. Units comp for $50k+ per door.
Do not miss out, awesome opportunity.
2 quads and a 8 unit, total of 16 units. ONLY $27.5K PER UNIT!!! An hour and a half from Chicago O'Hare Airport! Clean neighborhood, block away from the river and park. TONS OF POTENTIAL!!! Units rent for $600 and $700 each. Will generate a 17.68%+ NET RETURN!!! $175K IN VALUE ADD!!! Beautiful community. Units comp for $50k+ per door.
Do not miss out, awesome opportunity.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$122,400
|
$73.03
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$122,400
|
$73.03
|
| Taxes |
$7,896
|
$4.71
|
| Operating Expenses |
$30,540
|
$18.22
|
| Total Expenses |
$38,436
|
$22.93
|
| Net Operating Income |
$83,964
|
$50.10
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $122,400 |
| Annual Per SF | $73.03 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $122,400 |
| Annual Per SF | $73.03 |
| Taxes | |
|---|---|
| Annual | $7,896 |
| Annual Per SF | $4.71 |
| Operating Expenses | |
|---|---|
| Annual | $30,540 |
| Annual Per SF | $18.22 |
| Total Expenses | |
|---|---|
| Annual | $38,436 |
| Annual Per SF | $22.93 |
| Net Operating Income | |
|---|---|
| Annual | $83,964 |
| Annual Per SF | $50.10 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 10 | $600.00 | - |
| 2+1 | 6 | $700.00 | - |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 15-15-22-336-010 | Total Assessment | $25,522 (2025) |
| Land Assessment | $4,383 (2025) | Annual Taxes | $7,896 ($0.86/SF) |
| Improvements Assessment | $21,139 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
15-15-22-336-010
Land Assessment
$4,383 (2025)
Improvements Assessment
$21,139 (2025)
Total Assessment
$25,522 (2025)
Annual Taxes
$7,896 ($0.86/SF)
Tax Year
2026
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
103 North Division Stree | 103 N Division St
