Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3124 N Broadway Local commercial 687 m² À vendre Chicago, IL 60657 2 532 464 € (3 683,68 €/m²) Taux de capitalisation 6,04 %



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Fully occupied five (5) unit property combining a ±3,800 SF ground-floor storefront with four (4) two-bedroom apartments featuring modern amenities
- Oak & Honey's lease is secured by two absolute personal guaranties and carries two five-year renewal options that can extend term to September 2039
- Positioned on Broadway just south of Belmont with the #36 bus and Belmont CTA Station steps away, plus (3) rear parking spaces available for lease
- Oak & Honey occupies the storefront at $32.00 per square foot with contractual term remaining through September 2029
- Tenants pay their own gas and electric, while Oak & Honey reimburses $29,233 annually in operating expense and real estate tax recoveries
Résumé analytique
Triton is pleased to offer 3124 N. Broadway, a five (5) unit mixed-use investment opportunity along the Broadway retail corridor in premier Lakeview East. The ±7,600 square foot property features a ±3,800 SF ground-floor storefront occupied by Oak & Honey, a bakery and bistro known for its artisanal breakfast and lunch dishes, and four (4) uniform 2-bedroom / 1-bathroom apartments averaging ±900 SF. Constructed in 1916 and thoroughly renovated in 2020, the apartments offer in-unit laundry, hardwood floors, individual central HVAC, stainless-steel appliances, and custom fixtures. The building is fully occupied, with three of four apartments at or near market and one offering immediate upside.
The commercial tenancy is credit-enhanced and contractually escalating. Oak & Honey's lease runs through September 30, 2029 at $10,133 per month ($32.00/SF), stepping to $10,437 on October 1, 2026, $10,750 in 2027, and $11,073 in 2028, and is secured by two absolute and unconditional personal guaranties. Two five-year renewal options can extend contractual term to September 2039. Recoveries are defined rather than pro rata: the tenant reimburses 40% of real estate taxes and insurance and 80% of water, electric, and snow removal, delivering $29,233 in annual recovery income, billed as monthly Additional Rent and reconciled annually. The tenant also carries all interior systems, grease trap, exhaust hood, and underground plumbing maintenance, and funded its own build-out, which reverts to ownership at expiration.
The asset is built for low-touch ownership. All units are separately metered, with tenants paying their own gas and electric, and Oak & Honey contracting and paying for its own twice-weekly private scavenger service. Ownership retains only water, sewer, residential refuse, and common area utilities, the majority of which are reimbursed under the commercial lease. Interior and building envelope improvements leave a new owner with no deferred capital expenditures, and five (5) rear surface parking spaces — two allocated to the commercial tenant — command a premium in this submarket.
3124 N. Broadway sits just south of Belmont Avenue, steps from the Belmont CTA station, the lakefront, and the dining and entertainment that define Lakeview East. At the $2,945,000 ask, current net operating income of $178,012 represents a 6.04% cap rate, improving to $190,398 and a 6.47% cap rate on a pro forma basis, with 47% of base rent secured through September 2029. That pro forma rent is contractual, not projected — the Lease Year 3 rate of $10,437 per month commences October 1, 2026.
The commercial tenancy is credit-enhanced and contractually escalating. Oak & Honey's lease runs through September 30, 2029 at $10,133 per month ($32.00/SF), stepping to $10,437 on October 1, 2026, $10,750 in 2027, and $11,073 in 2028, and is secured by two absolute and unconditional personal guaranties. Two five-year renewal options can extend contractual term to September 2039. Recoveries are defined rather than pro rata: the tenant reimburses 40% of real estate taxes and insurance and 80% of water, electric, and snow removal, delivering $29,233 in annual recovery income, billed as monthly Additional Rent and reconciled annually. The tenant also carries all interior systems, grease trap, exhaust hood, and underground plumbing maintenance, and funded its own build-out, which reverts to ownership at expiration.
The asset is built for low-touch ownership. All units are separately metered, with tenants paying their own gas and electric, and Oak & Honey contracting and paying for its own twice-weekly private scavenger service. Ownership retains only water, sewer, residential refuse, and common area utilities, the majority of which are reimbursed under the commercial lease. Interior and building envelope improvements leave a new owner with no deferred capital expenditures, and five (5) rear surface parking spaces — two allocated to the commercial tenant — command a premium in this submarket.
3124 N. Broadway sits just south of Belmont Avenue, steps from the Belmont CTA station, the lakefront, and the dining and entertainment that define Lakeview East. At the $2,945,000 ask, current net operating income of $178,012 represents a 6.04% cap rate, improving to $190,398 and a 6.47% cap rate on a pro forma basis, with 47% of base rent secured through September 2029. That pro forma rent is contractual, not projected — the Lease Year 3 rate of $10,437 per month commences October 1, 2026.
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
Type de vente
Investissement
Type de bien
Local commercial
Sous-type de bien
Commerce pied immeuble
Surface de l’immeuble
687 m²
Classe d’immeuble
C
Année de construction/rénovation
1901/2020
Prix
2 532 464 €
Prix par m²
3 683,68 €
Taux de capitalisation
6,04 %
RNE
153 076 €
Occupation
Mono
Hauteur du bâtiment
3 étages
Coefficient d’occupation des sols de l’immeuble
1,14
Surface du lot
0,06 ha
Zonage
B3-2 - Commercial
Stationnement
5 places (7,27 places par 1 000 m² loué)
Façade
10 m sur N Broadway St
Principaux occupants Cliquez ici pour accéder à
- Occupant
- Secteur d’activité
- m² Occupés
- Loyer/m²
- Type de bail
- Fin du bail
- Oak & Honey
- Hébergement et restauration
-
99,999 SF
-
$9.99
-
Lorem Ipsum
-
Jan 0000
| Occupant | Secteur d’activité | m² Occupés | Loyer/m² | Type de bail | Fin du bail | |
| Oak & Honey | Hébergement et restauration | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 |
Exceptionnellement praticable à pied
100/100
Relativement adapté aux voitures
40/100
Transports en commun robustes
80/100
Moyennement praticable en vélo
70/100
Principaux commerces à proximité
Taxes foncières
| Numéro de parcelle | 14-28-104-083-0000 | Évaluation totale | 192 664 € |
| Évaluation du terrain | 104 092 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 88 572 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
14-28-104-083-0000
Évaluation du terrain
104 092 €
Évaluation des aménagements
88 572 €
Évaluation totale
192 664 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 33
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
3124 N Broadway
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

