Share This Listing

Message

960 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

5331 S Calumet Ave 4 Unit Apartment Building $1,503,034 CAD ($375,758 CAD/Unit) 8.45% Cap Rate Chicago, IL 60615

Save this listing!

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

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.

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
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 - -
Walk Score®
Very Walkable (74)
Transit Score®
Excellent Transit (75)
Bike Score®
Very Bikeable (87)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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)
  • Listing ID: 35410758

  • Date on Market: 2025-04-08

  • Last Updated:

  • Address: 5331 S Calumet Ave, Chicago, IL 60615

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") }}