Log In/Sign Up
Your email has been sent.
2957-2959 N Cicero Ave 11 Unit Apartment Building $1,580,000 ($143,636/Unit) 8.20% Cap Rate Chicago, IL 60641



Investment Highlights
- Desirable Unit Mix
- Desirable Northwest Side Location
- Clear Value-Add Upside
Executive Summary
Triton presents 2957-59 N. Cicero Ave. | 4749-51 W. Wellington Ave, a vintage eleven (11) unit mixed-use property located in Chicago's Belmont Cragin neighborhood. The property consists of nine (9) residential apartments and two (2) ground-floor commercial spaces ideally located along a high-visibility stretch of Cicero Avenue. The residential unit mix is comprised of (4) studio, (1) one-bedroom, and (4) two-bedroom apartments, while the two vacant storefronts offering +3,000 SF of commercial space present an opportunity to create significant value and bolster the property's income generation. The asking price is $1,345,000 with a construction budget of $235,000. The listed price reflects the all-in cost that the listed pro forma financial calculations reflect.
Originally constructed in 1927, the corner masonry brick building contains approximately 8,200 rentable square feet and benefits from a straightforward utility profile, with tenant-paid cooking gas and electric. The property features steam boiler heat, window A/C units, and well-maintained vintage apartment finishes, providing investors with a solid foundation for future improvements. In its current configuration, the asset generates in-place residential income while offering substantial upside through targeted interior updates to the apartment units and the buildout and lease-up of the two commercial spaces. An investor can achieve a projected 8.20% pro forma cap rate and 10.09% cash-on-cash return following stabilization and completion of improvements.
Situated at the intersection of Cicero Avenue and Wellington Avenue, the property benefits from strong traffic counts, excellent visibility, and convenient access to the broader Northwest Side. Belmont Cragin is supplemented by neighborhood retail, nearby parks, and multiple CTA bus routes, with easy connectivity to I-90/94 for travel to downtown Chicago and O'Hare. This offering presents investors with the opportunity to acquire a well-located mixed-use asset featuring a path to materially stronger returns.
Originally constructed in 1927, the corner masonry brick building contains approximately 8,200 rentable square feet and benefits from a straightforward utility profile, with tenant-paid cooking gas and electric. The property features steam boiler heat, window A/C units, and well-maintained vintage apartment finishes, providing investors with a solid foundation for future improvements. In its current configuration, the asset generates in-place residential income while offering substantial upside through targeted interior updates to the apartment units and the buildout and lease-up of the two commercial spaces. An investor can achieve a projected 8.20% pro forma cap rate and 10.09% cash-on-cash return following stabilization and completion of improvements.
Situated at the intersection of Cicero Avenue and Wellington Avenue, the property benefits from strong traffic counts, excellent visibility, and convenient access to the broader Northwest Side. Belmont Cragin is supplemented by neighborhood retail, nearby parks, and multiple CTA bus routes, with easy connectivity to I-90/94 for travel to downtown Chicago and O'Hare. This offering presents investors with the opportunity to acquire a well-located mixed-use asset featuring a path to materially stronger returns.
Financial Summary (Pro Forma - 2027) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2027) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,580,000 | Property Subtype | Apartment |
| Price Per Unit | $143,636 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 8.20% | Lot Size | 0.14 AC |
| Sale Condition | Deferred Maintenance | Building Size | 8,200 SF |
| Gross Rent Multiplier | 7.73 | No. Stories | 2 |
| No. Units | 11 | Year Built | 1927 |
| Property Type | Multifamily | ||
| Zoning | B1-1 | ||
| Price | $1,580,000 |
| Price Per Unit | $143,636 |
| Sale Type | Investment |
| Cap Rate | 8.20% |
| Sale Condition | Deferred Maintenance |
| Gross Rent Multiplier | 7.73 |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.14 AC |
| Building Size | 8,200 SF |
| No. Stories | 2 |
| Year Built | 1927 |
| Zoning | B1-1 |
Amenities
- Smoke Detector
Unit Amenities
- Heating
- Kitchen
- Oven
- Range
- Tub/Shower
- Wi-Fi
- Deck
- Porch
Site Amenities
- Fenced Lot
- Trash Pickup - Curbside
- Vintage Building
- Individual Locking Bedrooms
- Private Bathroom
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 4 | $1,050 | 400 |
| 1+1 | 1 | $1,263 | 600 |
| 2+1 | 4 | $1,325 | 750 |
| Studios | 1 | $2,500 | 1,800 |
| Studios | 1 | $1,500 | 1,200 |
Very walkable
80/100
Fairly drivable
50/100
Good public transit
60/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 13-27-115-001-0000 | Total Assessment | $117,001 (2025) |
| Land Assessment | $21,389 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $95,612 (2025) | Tax Year | 2027 Payable 2027 |
Property Taxes
Parcel Number
13-27-115-001-0000
Land Assessment
$21,389 (2025)
Improvements Assessment
$95,612 (2025)
Total Assessment
$117,001 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2027 Payable 2027
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
2957-2959 N Cicero Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

