Share This Listing

Message

925 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

HIGH-YIELD 24-UNIT APARTMENT BUILDING 111 Bannon Dr 24 Unit Apartment Building $1,742,108 CAD ($72,588 CAD/Unit) 11.74% Cap Rate Dwight, IL 60420

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • HIGH-YIELD INVESTMENT | 11.74% PRO-FORMA CAP RATE This property offers an exceptionally strong in-place return. Based on the 2024 full-year financials

EXECUTIVE SUMMARY

PROPERTY HEADLINE: HIGH-YIELD 24-UNIT APARTMENT BUILDING | 11.74% PRO-FORMA CAP RATE | HUD SUBSIDIZED
PROPERTY DESCRIPTION: Presenting a rare opportunity to acquire a high-yield, 24-unit apartment building with a stable and guaranteed income stream. This property is a high-performing asset, buoyed by a significant HUD subsidy that ensures consistent occupancy and reliable cash flow, making it a recession-resistant investment.
The property generated a 2024 Net Operating Income of over $146,000, demonstrating strong in-place financial performance. With a pro-forma capitalization rate of 11.74% at the asking price, this offering represents one of the most compelling investment opportunities in the market for an investor seeking immediate and substantial returns. The property offers a desirable mix of units and has been well-maintained. This is a perfect turnkey asset for an investor looking to add a reliable, cash-flowing property to their portfolio.

### INVESTMENT HIGHLIGHTS:
* HIGH-YIELD INVESTMENT | 11.74% PRO-FORMA CAP RATE This property offers an exceptionally strong in-place return. Based on the 2024 full-year financials, the pro-forma cap rate is 11.74%, providing an immediate and significant return on investment.
* STABLE & GUARANTEED INCOME STREAM A significant portion of the rent roll is subsidized by a HUD contract, drastically reducing vacancy and collection loss. This government backing provides a reliable income stream that is insulated from market fluctuations.
* PROVEN FINANCIAL PERFORMANCE The property boasts a strong history of income generation. The full-year 2024 Net Operating Income was $146,467 (pro-forma). The year-to-date 2025 financials show continued strong performance .
* VALUE-ADD POTENTIAL While the property is already a strong performer, there is potential to increase returns by raising rents on non-subsidized units to full market rate and implementing minor operational efficiencies.
* DESIRABLE 24-UNIT SCALE This property is the ideal size for a private investor, offering economies of scale that are easy to manage without the need for a large, institutional-level management team.
### FINANCIAL SNAPSHOT:
* Asking Price: $1,248,000
* Price Per Unit: $52,000
* 2024 Pro-Forma NOI: $146,467
* Pro-Forma Cap Rate: 11.74%
A full due diligence package, including detailed financials, is available upon request.

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $1,742,108 CAD
Price Per Unit $72,588 CAD
Sale Type Investment
Cap Rate 11.74%
Gross Rent Multiplier 5.36
No. Units 24
Property Type Multifamily
Property Subtype Apartment
Apartment Style Townhome
Building Class C
Lot Size 2.60 AC
Building Size 16,160 SF
Average Occupancy 100%
No. Stories 1
Year Built/Renovated 1961/2023
Zoning commercial - commercial

AMENITIES

SITE AMENITIES

  • 24 Hour Access
  • Tenant Controlled HVAC
  • Smoke Free
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 24 - -
  • Listing ID: 37478032

  • Date on Market: 2025-08-29

  • Last Updated:

  • Address: 111 Bannon Dr, Dwight, IL 60420

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}