Post on 21-Mar-2020
DAN BROWN JIM PIETRAROSSO CANDACE SCURTO
847.758.9200 x302 847.758.9200 x303 847.758.9200 x311dbrown@browncommercialgroup.com jimp@browncommercialgroup.com cscurto@browncommercialgroup.com
For More Information:
No warranty or representation is made as to the accuracy of the foregoing information. Terms and availability are subject to change or withdrawal without notice.
Brown Commercial Group // 1400 E. Higgins Rd. Suite A, Elk Grove Village, IL 60007 // 847.758.9200 // browncommercialgroup.com
SALE PRICE $1,290,000
OFFERING SUMMARY
Building Size: 13,500 SF
Price / SF: $95.56
Offices: 6,740 SF
Drive-In Doors: 5
Docks: 1
Ceiling Height: 14'
Car Parking: 35 Spaces
PROPERTY OVERVIEWFantastic investment opportunity in Central DuPage County! Easy accesstwo-story flex building. Warehouse units on ground level, office units on 2ndlevel. Great tenant mix. 12 unit investment property with low DuPage Countytaxes!
LOCATION OVERVIEWWell positioned location just south of Rt. 64, with easy access to Rt. 83, I-355,I-290.
EXECUTIVE SUMMARY // INDUSTRIAL/FLEX PROPERTY FOR SALE
FLEX BUILDING INVESTMENT OPPORTUNITY
420 W. STONE ROAD. VILLA PARK, IL 60181
DAN BROWN JIM PIETRAROSSO CANDACE SCURTO
847.758.9200 x302 847.758.9200 x303 847.758.9200 x311dbrown@browncommercialgroup.com jimp@browncommercialgroup.com cscurto@browncommercialgroup.com
For More Information:
No warranty or representation is made as to the accuracy of the foregoing information. Terms and availability are subject to change or withdrawal without notice.
Brown Commercial Group // 1400 E. Higgins Rd. Suite A, Elk Grove Village, IL 60007 // 847.758.9200 // browncommercialgroup.com
INCOME SUMMARY PER UNIT
Unit A1 $13,200 $1,100
Unit B1 $15,000 $1,250
Unit C1 $14,400 $1,200
Unit D1 $14,700 $1,225
Unit E1 Front $16,800 $1,400
Unit E1 Rear $24,000 $2,000
Unit A2 $6,600 $550
Unit B2 $6,300 $525
Unit C2 $6,600 $550
Unit D2 $6,600 $550
Unit E2 $6,600 $550
Unit F2 $7,200 $600
Unit G2 $6,000 $500
Gross Income $144,000 $12,000
EXPENSE SUMMARY PER UNIT
Taxes (2017 payable 2018) $16,769 $1,397
Water and Trash $1,200 $100
Insurance $1,800 $150
Electric $1,154 $96
Landscape $1,200 $100
Gross Expenses $22,123 $1,843
Net Operating Income $122,188 $10,182
INCOME & EXPENSES // INDUSTRIAL PROPERTY FOR SALE
FLEX BUILDING INVESTMENT OPPORTUNITY
420 W. STONE ROAD. VILLA PARK, IL 60181
DAN BROWN JIM PIETRAROSSO CANDACE SCURTO
847.758.9200 x302 847.758.9200 x303 847.758.9200 x311dbrown@browncommercialgroup.com jimp@browncommercialgroup.com cscurto@browncommercialgroup.com
For More Information:
No warranty or representation is made as to the accuracy of the foregoing information. Terms and availability are subject to change or withdrawal without notice.
Brown Commercial Group // 1400 E. Higgins Rd. Suite A, Elk Grove Village, IL 60007 // 847.758.9200 // browncommercialgroup.com
TENANT NAMEUNIT
NUMBERUNIT
SIZE (SF)LEASESTART
LEASEEND
ANNUALRENT
% OFBUILDING
MKDS Mechanical A1 1,400 11/1/18 10/31/19 $13,202 10.37
Planz Heating & Air B1 1,400 9/1/18 8/31/20 $14,994 10.37
HMI C1 1,400 2/1/13 4/30/20 $14,406 10.37
Natural Supplements D1 1,400 8/1/16 7/31/20 $14,700 10.37
Medical Cannabis Doctors E1 Front 1,500 6/15/19 6/14/21 $16,800 11.11
Kitchen & Bath E1 Rear 3,000 9/1/12 5/31/20 $24,000 22.22
J & D Insurance A2 500 9/1/15 8/31/20 $6,600 3.7
KLS Services B2 500 1/1/18 12/31/19 $6,300 3.7
Success Logistics C2 500 7/10/19 7/31/20 $6,600 3.7
Fortis Transportation D2 500 9/1/18 8/31/20 $6,600 3.7
High Tech/High Touch E2 500 4/11/19 3/31/20 $6,600 3.7
Surface Grinding F2 500 6/15/17 MO/MO $6,600 3.7
Clean Time G2 500 1/1/15 MO/MO $6,000 3.7
Tenant Unit 13,500 SF Start Date End Date $142,200
Annual
Income
% Of Bldg
RENT ROLL // INDUSTRIAL PROPERTY FOR SALE
FLEX BUILDING INVESTMENT OPPORTUNITY
420 W. STONE ROAD. VILLA PARK, IL 60181