Log In/Sign Up
Your email has been sent.
103 North Division Stree 103 N Division St 16 Unit Apartment Building $619,595 CAD ($38,725 CAD/Unit) 17.68% Cap Rate Pontiac, IL 61764
Executive Summary
CASH COW!!!
2 quads and a 8 unit, total of 16 units. ONLY $27.5K PER UNIT!!! An hour and a half from Chicago O'Hare Airport! Clean neighborhood, block away from the river and park. TONS OF POTENTIAL!!! Units rent for $600 and $700 each. Will generate a 17.68%+ NET RETURN!!! $175K IN VALUE ADD!!! Beautiful community. Units comp for $50k+ per door.
Do not miss out, awesome opportunity.
2 quads and a 8 unit, total of 16 units. ONLY $27.5K PER UNIT!!! An hour and a half from Chicago O'Hare Airport! Clean neighborhood, block away from the river and park. TONS OF POTENTIAL!!! Units rent for $600 and $700 each. Will generate a 17.68%+ NET RETURN!!! $175K IN VALUE ADD!!! Beautiful community. Units comp for $50k+ per door.
Do not miss out, awesome opportunity.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$172,399
|
$102.86
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$172,399
|
$102.86
|
| Taxes |
$11,121
|
$6.64
|
| Operating Expenses |
$43,015
|
$25.67
|
| Total Expenses |
$54,137
|
$32.30
|
| Net Operating Income |
$118,262
|
$70.56
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $172,399 |
| Annual Per SF | $102.86 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $172,399 |
| Annual Per SF | $102.86 |
| Taxes (CAD) | |
|---|---|
| Annual | $11,121 |
| Annual Per SF | $6.64 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $43,015 |
| Annual Per SF | $25.67 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $54,137 |
| Annual Per SF | $32.30 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $118,262 |
| Annual Per SF | $70.56 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 10 | $845.09 CAD | - |
| 2+1 | 6 | $985.94 CAD | - |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 15-15-22-336-010 | Total Assessment | $35,947 CAD (2025) |
| Land Assessment | $6,173 CAD (2025) | Annual Taxes | $11,121 CAD ($1.22 CAD/SF) |
| Improvements Assessment | $29,774 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
15-15-22-336-010
Land Assessment
$6,173 CAD (2025)
Improvements Assessment
$29,774 CAD (2025)
Total Assessment
$35,947 CAD (2025)
Annual Taxes
$11,121 CAD ($1.22 CAD/SF)
Tax Year
2026
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
103 North Division Stree | 103 N Division St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.