www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
32186259
32186260

3 Locations

PB
IL 475.204913
Brian Properties, Inc.
MM
IL 475.137201
Brian Properties, Inc.
Listed by Brian Properties, Inc.
$2,664,000
36 days on market
Updated 34 days ago

Schaumburg Terrace

Details
Property Type Multifamily
Square Footage 15,300
Units 18
Cap Rate 4.35%
NOI $115,912
Occupancy 94.44%
Tenancy Multi
Pro-Forma Cap Rate 8.19%
Pro-Forma NOI $218,301
Price per SqFt $174
Buildings 3
Investment Type Value Add

Multifamily | 18 Units

Marketing description

This offering consists of an 18-unit rental portfolio within the Schaumburg Terrace community in Schaumburg, IL. The portfolio includes three separate 6-unit groupings, each located within an 18-unit condominium building. All units are leased, and the portfolio is being offered as a package.

The condominium association handles all exterior maintenance and common areas, including roofs, windows, doors, parking, snow removal, and landscaping. Heat (boiler-fed baseboard) and water are also included in the assessment, leaving ownership responsible only for unit interiors, with tenants paying electric. This structure minimizes day-to-day management and capital exposure compared to traditional small multifamily assets.

The unit mix includes twelve two-bedroom/one-bath units and six one-bedroom/one-bath units. All units feature in-unit washer and dryer, dishwasher, and air conditioning.

Five units have been fully renovated, with thirteen remaining that offer a clear, repeatable value-add opportunity. Renovated units include updated kitchens with new cabinetry, backsplash, sink, faucet, and stainless steel appliances (refrigerator, dishwasher, microwave), along with fully remodeled bathrooms, new flooring, and fresh paint throughout.

Investment highlights

  • 18-unit rental portfolio offered as a package within the Schaumburg Terrace community
  • Three 6-unit groupings, each situated within a separate 18-unit condominium building
  • Unit mix: twelve 2BR/1BA and six 1BR/1BA
  • Association covers exterior maintenance, common areas, water, and heat (boiler baseboard); owner is responsible for interiors only
  • Every unit includes in-unit washer/dryer, dishwasher, and air conditioning
  • Five of eighteen units fully renovated; thirteen units present a defined value-add runway
  • Renovation scope is established and repeatable: kitchens, baths, flooring, and paint
  • Five units currently on month-to-month tenancies, allowing for near-term renovation and re-lease
  • Schaumburg location offering proximity to Woodfield Mall, I-90, and major employment corridors in the northwest suburbs

Listing Contacts

PB
IL 475.204913
Brian Properties, Inc.
MM
IL 475.137201
Brian Properties, Inc.
Listed by Brian Properties, Inc.

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$115,912.00
$9,659.33/mo

Valuation Metrics

0
DSCR
4.35%
Cap Rate
4.35%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Phil Brand
License
475.204913
Brokerage
Brian Properties, Inc.
Brokerage Phone
8476401500
Title
Broker
Brokerage Address
638 East Golf Road
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591