Log In/Sign Up
Your email has been sent.
5331 S Calumet Ave 4 Unit Apartment Building $1,503,034 CAD ($375,758 CAD/Unit) 8.45% Cap Rate Chicago, IL 60615



INVESTMENT HIGHLIGHTS
- Electrical boxes in-unit
- Individual hot water tanks in-unit
- 5 parking spaces and automatic gate entry
- Extensive improvements in the last year to the interior and exterior
EXECUTIVE SUMMARY
Fantastic four-unit, 2007 construction, owner-occupant investment opportunity in appreciating east Washington Park! Unit 4 has been rehabbed to feature modern improvements to be comparable to other new construction (in the area. All four units are 3-bed / 2-bath and three units have in-unit laundry hook-ups. All units have hardwood and tile throughout, modern appliances, gas-forced-heat / central air, granite counter tops, in-unit hot water tanks, and individual utilities. The residences are larger than most of the new construction in the area, ranging in size between 1,200 and 1,400 SF and feature separate dining & living areas.
The property has had extensive improvements in the last year to the interior and exterior (see detailed building improvement list from broker). Other notable features: steel porches with individual outdoor spaces, sump pump and grinder pump, breaker panels in-unit, five exterior parking spaces with automatic gate, common coin laundry, new carpet and paint in common hallway, granite countertops and islands, separate living and dining areas, and updated lighting and bathroom fixtures. All kitchens have refrigerators, dishwashers, gas stoves, built-in microwaves, garbage disposals, and condo-quality cabinetry. The current leases are below market: Unit 1 - $2000, Unit 2 - $2,250 (April 1 lease at 5333 S Calumet unit 2 recently signed to highly qualified tenant at $2250), Unit 3 - $2350, and Unit 4 - $2850. This is a fantastic opportunity for an
owner-occupant to occupy one unit and benefit from the income from the other three units.
The property has had extensive improvements in the last year to the interior and exterior (see detailed building improvement list from broker). Other notable features: steel porches with individual outdoor spaces, sump pump and grinder pump, breaker panels in-unit, five exterior parking spaces with automatic gate, common coin laundry, new carpet and paint in common hallway, granite countertops and islands, separate living and dining areas, and updated lighting and bathroom fixtures. All kitchens have refrigerators, dishwashers, gas stoves, built-in microwaves, garbage disposals, and condo-quality cabinetry. The current leases are below market: Unit 1 - $2000, Unit 2 - $2,250 (April 1 lease at 5333 S Calumet unit 2 recently signed to highly qualified tenant at $2250), Unit 3 - $2350, and Unit 4 - $2850. This is a fantastic opportunity for an
owner-occupant to occupy one unit and benefit from the income from the other three units.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$157,060
|
$25.55
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$157,060
|
$25.55
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$29,992
|
$4.88
|
| Net Operating Income |
$127,068
|
$20.67
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $157,060 |
| Annual Per SF | $25.55 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $157,060 |
| Annual Per SF | $25.55 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $29,992 |
| Annual Per SF | $4.88 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $127,068 |
| Annual Per SF | $20.67 |
PROPERTY FACTS
| Price | $1,503,034 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $375,758 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 8.45% | Building Size | 6,148 SF |
| No. Units | 4 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 2007/2025 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | RM-5 - Residential Multi-Unit District | ||
| Price | $1,503,034 CAD |
| Price Per Unit | $375,758 CAD |
| Sale Type | Investment |
| Cap Rate | 8.45% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 6,148 SF |
| No. Stories | 3 |
| Year Built/Renovated | 2007/2025 |
| Opportunity Zone |
Yes |
| Zoning | RM-5 - Residential Multi-Unit District |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 4 | - | - |
1 1
Walk Score®
Very Walkable (74)
Transit Score®
Excellent Transit (75)
Bike Score®
Very Bikeable (87)
PROPERTY TAXES
| Parcel Number | 20-10-313-018-0000 | Improvements Assessment | $94,536 CAD (2024) |
| Land Assessment | $25,324 CAD (2024) | Total Assessment | $119,860 CAD (2024) |
PROPERTY TAXES
Parcel Number
20-10-313-018-0000
Land Assessment
$25,324 CAD (2024)
Improvements Assessment
$94,536 CAD (2024)
Total Assessment
$119,860 CAD (2024)
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
5331 S Calumet 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.
