Share This Listing

Message

938 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 brokers for more information about this property

Investment Highlights

  • Many recent capital improvements: Removed and replaced 24,768 SF of asphalt shingling; Removed and replaced 31 air handlers and heat pumps
  • New appliances in every home
  • Washer/dryer hookups in one- and two-bedroom units
  • Replaced incandescent lights; Comprehensive air duct cleaning
  • Ground-level design providing direct access to all units, enhancing resident convenience and accessibility

Executive Summary

Positioned in the heart of Le Roy, Illinois, Bradlee Park Apartments offers investors a rare opportunity to acquire a stabilized, income-restricted multifamily asset with strong fundamentals and long-term affordability compliance. Strategically located between Bloomington-Normal and Champaign-Urbana, the property benefits from proximity to major employment hubs, healthcare institutions, retail centers, and universities, while retaining the appeal of small-town living.
The 35-unit community includes a mix of studio, one-bedroom, and two-bedroom floor plans, each designed for comfort and functionality. Recent capital improvements totaling over $400,000 include new asphalt shingling, upgraded HVAC systems, and modern appliances—enhancing both curb appeal and operational efficiency. Select units feature attached patios with privacy fencing and washer/dryer hookups, adding to tenant satisfaction and retention.
As a 100% LIHTC property, Bradlee Park Apartments maintains compliance with long-term affordability standards, ensuring consistent occupancy and demand in a region with limited affordable housing options. With a pro forma gross potential rent of $330,000 and net operating income of $125,000, the asset presents a compelling investment profile with room for operational efficiencies and rent growth.
This offering is ideal for investors seeking a well-maintained, income-restricted property with a proven operating history and a secure position in the Central Illinois rental market.
Grant received from IHDA to complete improvements in exchange for 10 more years of compliance on the property. Brand new appliances in every unit + over $400K in other recent improvements

Financial Summary (Pro Forma - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
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 (Pro Forma - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
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

Sale Type Investment
No. Units 35
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class B
Lot Size 2.45 AC
Building Size 106,722 SF
No. Stories 1
Year Built 1994
Parking Ratio 0.41/1,000 SF
Zoning Improved Commercial

Amenities

Unit Amenities

  • Air Conditioning
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower

Site Amenities

  • 24 Hour Access
  • Controlled Access
  • Recycling
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 3 $671.16 CAD 276
1+1 20 $953.32 CAD 576
2+1 12 $1,100 CAD 864
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Number
30-21-376-013
Land Assessment
$85,870 CAD (2024)
Improvements Assessment
$191,418 CAD (2024)
Total Assessment
$277,288 CAD (2024)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 37916788

  • Date on Market: 2025-10-02

  • Last Updated:

  • Address: 404 E Maple St, Le Roy, IL 61752

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") }}