Log In/Sign Up
Your email has been sent.
902 W. Newport Ave 902 W Newport Ave 3 Unit Apartment Building $1,525,000 ($508,333/Unit) 5.96% Cap Rate Chicago, IL 60657



INVESTMENT HIGHLIGHTS
- Stunning Greystone 3-unit in Wrigleyville/Lakeview Chicago
- Includes incredible open-concept 2-story duplex-up owners unit with 2 rear decks and 1 private rooftop deck
- 100% occupancy / near 6% CAP rate
EXECUTIVE SUMMARY
Discover an exceptional investment opportunity or the perfect single-family conversion in this stately, rehabbed Greystone located in Chicago's sought-after Wrigleyville/Lakeview community. Situated on the historic Newport Avenue District-a landmark block renowned for its beautiful, intact stone-fronted three-flats-this building offers a classic Chicago experience with modern amenities. The building is comprised of three well maintained units. The top-floor, duplex-up owner's unit offers the scale and comfort of a single-family home. Spanning the second and third floors, it features an open-concept main level with a chef's kitchen, 2 private rear decks, and a spacious en suite bedroom. The upper level includes a primary suite with skylights and an in-unit laundry. The true highlight is the rare private 27'x22' rooftop deck, perfect for entertaining with stunning city skyline views. The first-floor unit is a bright and spacious 3-bedroom, 2-bath with soaring windows, tall ceilings, and a large, open kitchen. This unit has it's open private rear deck and direct access to the expansive 20'x19' deck above the garage. The garden unit, a bright 2-bedroom, 1-bath, offers direct access to the generous brick-paved backyard. This property has been cared for by the live-in owner for 30 years, with significant updates including plumbing and electrical, tuckpointing (2016), a new roof (2015), and premium windows (2020). Parking for three cars adds significant value. Currently configured as a high-income three-flat, the building generates a total annual income of $117,600 with a net operating income of $90,822, representing a consistent 6% CAP rate with room for growth. This is a remarkable opportunity for a live-in owner to generate a large income stream while building equity, a long-term investor seeking a strong return, or a developer looking to convert it into a magnificent single-family home. Located in the desirable Nettlehorst Elementary School District, this property is just steps from Wrigley Field, shopping, dining, and a short walk to the "L" train and Lake Michigan. Don't miss this chance to own a piece of classic Chicago in an unbeatable location.
DATA ROOM Click Here to Access
- Operating and Financials
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$117,600
|
$25.57
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$117,600
|
$25.57
|
| Taxes |
$18,138
|
$3.94
|
| Operating Expenses |
$8,640
|
$1.88
|
| Total Expenses |
$26,778
|
$5.82
|
| Net Operating Income |
$90,822
|
$19.74
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $117,600 |
| Annual Per SF | $25.57 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $117,600 |
| Annual Per SF | $25.57 |
| Taxes | |
|---|---|
| Annual | $18,138 |
| Annual Per SF | $3.94 |
| Operating Expenses | |
|---|---|
| Annual | $8,640 |
| Annual Per SF | $1.88 |
| Total Expenses | |
|---|---|
| Annual | $26,778 |
| Annual Per SF | $5.82 |
| Net Operating Income | |
|---|---|
| Annual | $90,822 |
| Annual Per SF | $19.74 |
PROPERTY FACTS
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Heating
- Eat-in Kitchen
- Kitchen
- Hardwood Floors
- Double Pane Windows
- Porch
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+3 | 1 | $4,350 | - |
| 3+2 | 1 | $3,550 | - |
| 2+1 | 1 | $1,900 | - |
1 1
Walk Score®
Walker's Paradise (96)
Transit Score®
Excellent Transit (86)
Bike Score®
Very Bikeable (88)
PROPERTY TAXES
| Parcel Number | 14-20-410-054-0000 | Total Assessment | $115,000 |
| Land Assessment | $54,405 | Annual Taxes | $18,138 ($3.94/SF) |
| Improvements Assessment | $60,595 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
14-20-410-054-0000
Land Assessment
$54,405
Improvements Assessment
$60,595
Total Assessment
$115,000
Annual Taxes
$18,138 ($3.94/SF)
Tax Year
2024
1 of 47
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Prime Capital Real Estate
902 W. Newport Ave | 902 W Newport 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.
