Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Walgreens NNN Lease Opportunity Title is generated by Realmo AI

    39023 N Green Bay Rd, Beach Park, IL

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    NNN leased Walgreens in Chicago MSA with recent lease extension.

    Type:RETAIL
    Property size:
    14,547 SF
    Lot size:
    2.02 Acres
    Price / SF:
    $266/SF
    Added:
    Mar 3, 2025
    Days on Market:
    462
    Last Refresh:
    May 20 at 9:41 pm

    Property Features for 39023 N Green Bay Rd

    General Information

    Standard status
    Active
    Size
    14,547 SF
    Lot size
    2.02 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Randy Blankstein
    Randy Blankstein

    Listing agent Randy Blankstein License #471005983

    Listing office The Boulder Group - Corporate

    Listing date Mar 3, 2025

    Source Moodyscre

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of The Boulder Group - Corporate

    HighLights

    • Recent lease extension through March 2034 demonstrates commitment.
    • NNN lease structure - no landlord responsibilities.
    • Located on a signalized hard corner along Green Bay Road & Wadsworth Road (27,700 VPD).
    • Six‑figure average household income within one‑mile, $113,848.
    • Established operating history since 2005.
    • Over 127,000 people live within a five‑mile radius.

    Overview

    This property is positioned within the Chicago MSA, ranked #3 in the United States for population size. The property has an established operating history since 2005. The location benefits from its position on a signalized hard corner along Green Bay Road and Wadsworth Road, with a combined traffic count of 27,700 vehicles per day. It is also in proximity to Route 41 (31,700 VPD) and Interstate 94 (66,800 VPD). The property is adjacent to Waukegan National Airport. The surrounding area has a dense population, with over 127,000 people living within a five-mile radius. The average household income within one mile is $113,848. The property is minutes from Illinois State Beach Park, which attracts 1.25 million annual visitors. The property is suitable for retail and NNN investment. Walgreens is ranked #27 on the Fortune 500 list for total Revenue (2024). A recent lease extension through March 2034 demonstrates commitment. The NNN lease structure means there are no landlord responsibilities. There is limited drug store competition in the area. The property size is 14,547 square feet.

    Local Financial Insights For Specialty Retail

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $366.6k $25.20
    − Vacancy −$9.5k −$0.66
    EGI $357.1k $24.54
    − OpEx −$89.3k −$6.14
    NOI $267.8k $18.41
    14,547 SF · lease $25.20/SF/yr · vacancy 2.60% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $3.83M
    $3.35M – $4.46M (±1% cap)
    NOI $267,790 @ 7.0% cap · market cap 6.92%
    Second Best
    Retail
    $2.13M
    $1.86M – $2.48M (±1% cap)
    NOI $148,772 @ 7.0% cap · market cap 3.84%
    Theoretical Best
    Office A
    $5.02M
    $4.39M – $5.86M (±1% cap)
    NOI $351,569 @ 7.0% cap · market cap 9.08%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Carol Comstock, RPH Pharmacy Skincare Solutions Store Medical Clinic Walgreens Pharmacy COVID-19 Drive-Thru Testing ... Pharmacy Walgreens Pharmacy Pharmacy

    Suggested Use

    Real Estate Agency Building Supply Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Gym & Fitness Center Pharmacy Auto Parts Store Skin Care Clinic

    Zoning and permitted uses should be independently verified with local authorities.

    Similar Places Nearby

    • Carol Comstock, RPH — 39023 N Green Bay Rd, Beach Park, IL 60087
    • COVID-19 Drive-Thru Testing at Walgreens — 39023 N Green Bay Rd, Beach Park, IL 60087
    • Walgreens Pharmacy — 39023 N Green Bay Rd, Beach Park, IL 60087
    • Cheryl Tersip — 39023 N Green Bay Rd, Beach Park, IL 600871978

    Location Insight

    • Map
    • Local Demand
    City
    Beach Park
    County
    Lake
    State
    Illinois
    Longitude
    -87.8758
    Latitude
    42.429

    Nearby Similar for Sale

    • $1,100,000

      Beach Park Gas Station For Sale

      Gas station at major intersection with convenience store and gas sales.
      37740 N Sheridan Road, Beach Park, IL 60087
      View Details
    • $404,900

      Two Homes, One Property

      Two separate homes on a .67 acre lot.
      11471 W Leland Avenue, Beach Park, IL 60099
      View Details
    • $3,870,968
      14,547 SF

      Net Leased Walgreens in Beach Park

      Single tenant Walgreens with extended lease through March 2034.
      39023 N Green Bay Rd, Beach Park, IL 60087
      View Details
    • $414,900

      Two Homes on Large Lot

      Two homes on one property with income potential.
      11471 W Leland Avenue, Beach Park, IL 60099
      View Details
    • $649,000
      4,335 SF

      Established Tavern with Equipped Kitchen

      Beach Park tavern with gaming, kitchen, and dining room.
      38652 N Sheridan Rd, Beach Park, IL 60099
      View Details

    FAQs

    What type of property is this?
    Drug store - NNN leased Walgreens in Chicago MSA with recent lease extension.
    Where is this drug store located?
    The property is located at 39023 N Green Bay Rd Beach Park, IL.
    What is the asking price?
    The asking price for this property is $3,870,968.
    What are key features of this property?
    This property features: Recent lease extension through March 2034 demonstrates commitment.; NNN lease structure - no landlord responsibilities.; Located on a signalized hard corner along Green Bay Road & Wadsworth Road (27,700 VPD).
    (847) 562-8500 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Randy Blankstein
    Randy Blankstein
    Real Estate License ID: 471005983
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    39023 N Green Bay Rd, Beach Park, IL
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!