404-420 W Adams St - Apartments FOR SALE


Macomb, IL 61455
$1,350,000 USD
310-719-5751
404-420 W Adams St, Macomb, IL for Sale
$1,350,000 USD
Apartments - FOR SALE
1/7
null | 10.01% Cap Rate

404-420 W Adams St
Macomb, IL 61455


HIGHLIGHTS

  • 39-unit multifamily community located near Western Illinois University
  • Offered at $1,350,000
  • Recent third-party appraisal of $1,435,000
  • Available at approximately 94% of appraised value
  • April 2026 T-12 NOI of $135,084.50
  • Approximately 10.01% in-place cap rate

OVERVIEW

Investment Highlights: *39-unit multifamily community (w/former office and laundry) located near Western Illinois University *Offered at $1,350,000 *Recent third-party appraisal of $1,435,000 *Available at approximately 94% of appraised value *April 2026 T-12 NOI of $135,084.50 *Approximately 10% in-place cap rate *2025 NOI of $126,746.11 *Attractive basis of approximately $34,615 per unit *Walking distance to Western Illinois University and downtown Macomb *Opportunity to increase occupancy through modernization *Significant upside through interior modernization program *Below replacement cost acquisition opportunity *Proven historical operating performance Executive Summary: PINE CREST APARTMENTS A&B Holdings Group, LLC is pleased to present Pine Crest Apartments, a 39-unit multifamily investment opportunity located in Macomb, Illinois. Situated within walking distance of Western Illinois University and downtown Macomb, the property offers investors a rare combination of immediate cash flow, below-appraisal pricing, and value-add potential. The property generated a 2025 Net Operating Income of $126,746.11 and an April 2026 trailing twelve-month NOI of $135,084.50. Offered at $1,350,000, the asset is available at approximately 94% of its recent appraised value of $1,435,000. Pine Crest Apartments currently operates as an affordable housing option within the Macomb rental market while providing investors with a solid in-place return. At the current offering price, the property achieves an approximately 10% cap rate based on actual trailing twelve-month performance. Many units remain candidates for cosmetic modernization including updated flooring, paint, lighting, fixtures, cabinetry improvements, and other interior enhancements. These improvements provide a clear pathway for future rental growth while maintaining affordability relative to competing properties in the market. The combination of strong current income, discount-to-appraisal pricing, and renovation upside creates a compelling opportunity for investors seeking both immediate returns and long-term value creation.

FOR SALE DETAILS

PRICE

$1,350,000 USD

PRICE/SF

$58 USD /SF

# OF UNITS

39

PRICE/UNIT

$34,615

CAP RATE

10.01%

% LEASED

85%

SALE TYPE

Investment

BUILDING DETAILS

PROPERTY NAME

Pine Crest Apartments

PROPERTY TYPE

Multi-Family

PROPERTY SUBTYPE

Apartments

TOTAL BUILDING SIZE

-

STORIES

2

YEAR BUILT

1960

PARKING SPACES

39

LAND DETAILS

LAND ACRES

1.33 AC

LAND SF

58,100 SF

ZONING

R4

APN/PARCEL ID

11-100-350-00,11-100-351-00,11-100-355-00

ASK ABOUT THIS PROPERTY

Adam AschingerMacomb Real Estate Holdings, LLCMore Info
310-719-5751

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.

Adam AschingerMacomb Real Estate Holdings, LLCMore Info
310-719-5751

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.