Share This Listing

Message

956 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

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.

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
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

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
  • Listing ID: 41551786

  • Date on Market: 8/4/2026

  • Last Updated:

  • Address: 2957-2959 N Cicero Ave, Chicago, IL 60641

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}