Log In/Sign Up
Your email has been sent.
St. Edmund's Manor 5947-5959 S Indiana Ave 31 Unit Apartment Building $2,480,000 ($80,000/Unit) 7.58% Cap Rate Chicago, IL 60637



INVESTMENT HIGHLIGHTS
- Value-Add Opportunity: Rent increases projected to raise returns from 9.73% to 23.87% in 18 months.
- High Return Potential: Strategic rent adjustments could nearly triple cash-on-cash returns to 23.87% within 18 months.
EXECUTIVE SUMMARY
Midwest Investment Advisors with KW Commercial and Keller Williams ONEChicago are pleased to present a multifamily property located at 5957 S. Indiana Ave in the vibrant Washington Park neighborhood of Chicago. This 31-unit building is strategically positioned to capitalize on the strong rental market in the area, offering an attractive opportunity for investors.
Current Purchase Price: $2,480,000
Current Cap Rate: 7.58%
Pro Forma Cap Rate (6-12 months): 11.02%
Pro Forma Cap Rate (12-18 months): 12.07%
Value-Add Opportunity: The property presents a compelling value-add opportunity through rent increases to market levels. Current ownership has already implemented rental increases across 35% of the units, with an additional 23% scheduled for increases between May and September 2024. This strategy is expected to drive the overall cash-on-cash return from the current 9.73% to 20.83% within the next 6-12 months, and up to 23.87% in the next 12-18 months.
Regulatory Agreement: The property is subject to a regulatory agreement that will run until 2030, requiring an investor to rent 29 of the 31 units to tenants with incomes no more than 60% of the area median income, at rent levels restricted to those income limits. This agreement provides a degree of stability and predictability in rental income while also aligning with affordable housing initiatives.
No Major Capital Expenditures Needed: The property is well-maintained, and no major capital expenditures are required, allowing new ownership to focus on rent optimization and revenue growth.
Financing Advantage: Investors can benefit from a 2-year interest-only multifamily loan, providing financial flexibility to maximize returns during the rent increase phase.
Unit Mix:
3 Bedroom - 1 Bathroom: 8 Units
2 Bedroom - 1 Bathroom: 18 Units
1 Bedroom - 1 Bathroom: 5 Units
The property is located in the Washington Park neighborhood, a thriving area with easy access to public transportation, parks, educational institutions, and a wide range of retail and dining options. This prime location enhances the property's attractiveness to a diverse tenant base, including small families, professionals, and singles.
Current Purchase Price: $2,480,000
Current Cap Rate: 7.58%
Pro Forma Cap Rate (6-12 months): 11.02%
Pro Forma Cap Rate (12-18 months): 12.07%
Value-Add Opportunity: The property presents a compelling value-add opportunity through rent increases to market levels. Current ownership has already implemented rental increases across 35% of the units, with an additional 23% scheduled for increases between May and September 2024. This strategy is expected to drive the overall cash-on-cash return from the current 9.73% to 20.83% within the next 6-12 months, and up to 23.87% in the next 12-18 months.
Regulatory Agreement: The property is subject to a regulatory agreement that will run until 2030, requiring an investor to rent 29 of the 31 units to tenants with incomes no more than 60% of the area median income, at rent levels restricted to those income limits. This agreement provides a degree of stability and predictability in rental income while also aligning with affordable housing initiatives.
No Major Capital Expenditures Needed: The property is well-maintained, and no major capital expenditures are required, allowing new ownership to focus on rent optimization and revenue growth.
Financing Advantage: Investors can benefit from a 2-year interest-only multifamily loan, providing financial flexibility to maximize returns during the rent increase phase.
Unit Mix:
3 Bedroom - 1 Bathroom: 8 Units
2 Bedroom - 1 Bathroom: 18 Units
1 Bedroom - 1 Bathroom: 5 Units
The property is located in the Washington Park neighborhood, a thriving area with easy access to public transportation, parks, educational institutions, and a wide range of retail and dining options. This prime location enhances the property's attractiveness to a diverse tenant base, including small families, professionals, and singles.
DATA ROOM Click Here to Access
- Offering Memorandum
PROPERTY FACTS Under Contract
| Price | $2,480,000 | Building Class | C |
| Price Per Unit | $80,000 | Lot Size | 0.49 AC |
| Sale Type | Investment | Building Size | 25,095 SF |
| Cap Rate | 7.58% | Average Occupancy | 90% |
| No. Units | 31 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1913/2001 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | RM-5 - 9-15 - Two-Or-Three-Story Non-Fireproof Corridor Apartmen | ||
| Price | $2,480,000 |
| Price Per Unit | $80,000 |
| Sale Type | Investment |
| Cap Rate | 7.58% |
| No. Units | 31 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.49 AC |
| Building Size | 25,095 SF |
| Average Occupancy | 90% |
| No. Stories | 3 |
| Year Built/Renovated | 1913/2001 |
| Opportunity Zone |
Yes |
| Zoning | RM-5 - 9-15 - Two-Or-Three-Story Non-Fireproof Corridor Apartmen |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Range
1 1
Transit Score®
Excellent Transit (71)
PROPERTY TAXES
| Parcel Number | 20-15-303-022-0000 | Improvements Assessment | $79,975 |
| Land Assessment | $75,030 | Total Assessment | $155,005 |
PROPERTY TAXES
Parcel Number
20-15-303-022-0000
Land Assessment
$75,030
Improvements Assessment
$79,975
Total Assessment
$155,005
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
St. Edmund's Manor | 5947-5959 S Indiana 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.
