Log In/Sign Up
Your email has been sent.
1100-1106 S State St Apartment Building $2,728,480 CAD 7.93% Cap Rate Lockport, IL 60441
Investment Highlights
- 7.93% Cap Rate
- 10 Year Lease with 3% Annual Increases
- 14.41% Pro Forma Cash on Cash Return
- Downtown
- 8.79% Pro Forma Cap Rate
Executive Summary
Downtown Lockport featuring a stabilized income stream and long-term upside. Above the retail space are five fully leased apartments with spacious layouts, including large two-bedroom and unique two-story units, providing consistent residential income. The property includes a well-established restaurant tenant on a 10-year lease with annual increases, occupying approximately 4,500 SF and covering key utilities-helping reduce operating expenses.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$282,398
|
$25.08
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$282,398
|
$25.08
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$66,082
|
$5.87
|
| Net Operating Income |
$216,315
|
$19.21
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $282,398 |
| Annual Per SF | $25.08 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $282,398 |
| Annual Per SF | $25.08 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $66,082 |
| Annual Per SF | $5.87 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $216,315 |
| Annual Per SF | $19.21 |
Property Facts
| Price | $2,728,480 CAD | Lot Size | 0.31 AC |
| Sale Type | Investment | Building Size | 11,260 SF |
| Cap Rate | 7.93% | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1891 |
| Property Subtype | Apartment | Cross Streets | E 11th St. |
| Building Class | C |
| Price | $2,728,480 CAD |
| Sale Type | Investment |
| Cap Rate | 7.93% |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.31 AC |
| Building Size | 11,260 SF |
| No. Stories | 2 |
| Year Built | 1891 |
| Cross Streets | E 11th St. |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Good public transit
70/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 11-04-23-327-001 | Improvements Assessment | $118,384 CAD (2024) |
| Land Assessment | $75,158 CAD (2024) | Total Assessment | $193,542 CAD (2024) |
Property Taxes
Parcel Number
11-04-23-327-001
Land Assessment
$75,158 CAD (2024)
Improvements Assessment
$118,384 CAD (2024)
Total Assessment
$193,542 CAD (2024)
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1100-1106 S State 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.