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 (72)
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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
