Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Industrial Building with Leased Units Title is generated by Realmo AI

    455-57 S DARTMOOR Drive, Crystal Lake, IL 60014

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $637,000

    7,500 SF industrial building with two units, leased until 2026.

    Type:Commercial
    Property size:
    7,500 SF
    Lot size:
    0.41 Acres
    Price / SF:
    $84/SF
    Added:
    Dec 9, 2025
    Days on Market:
    158
    Last Refresh:
    Apr 5 at 9:14 pm

    Property Features for 455-57 S DARTMOOR Drive

    General Information

    Standard status
    Active
    Size
    7,500 SF
    Lot size
    0.41 Acres
    Property subtype
    Commercial

    Building Details

    Year Built
    1988

    We can help!

    Listing Contact
    BRUCE KAPLAN
    BRUCE KAPLAN

    Listing agent BRUCE KAPLAN License #475075614

    Listing office PREMIER COMMERCIAL REALTY

    Listing date Dec 9, 2025

    Source Corcoran

    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 PREMIER COMMERCIAL REALTY

    HighLights

    • Leased through 3/31/26, providing immediate income
    • SBA financing available with as little as 10% down
    • Low sale price of $84.93 per square foot
    • 7500 sq ft masonry industrial building adaptable as one or two units
    • Each warehouse space is fully air conditioned
    • Convenient location close to Rakow with easy access to Randall Rd

    Overview

    This 7,500 square foot masonry industrial building features one or two units and is currently leased through March 31, 2026. The property includes one depressed exterior dock with a leveler. Ceiling heights range from 12.5 to 14 feet. Each warehouse space is fully air conditioned, with office areas equipped with window units. Each space also contains two bathrooms. The building is situated close to Rakow, providing easy access to Randall Road. The property requires roof and HVAC work, as well as some tuckpointing. All utilities are separately metered. Newer windows and sidewalk have been installed.

    Financial Insights

    Value Estimation Calculated for Warehouse

    Conservative
    $435.6K
    NOI $39,203 @ 9.00% cap · cautious / downside scenario
    Moderate
    $560.0K
    NOI $39,203 @ 7.00% cap · market / base-case scenario
    Aggressive
    $784.1K
    NOI $39,203 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Warehouse

    Component $ $/SF
    Gross rent $48.6k $6.48
    − Vacancy −$2.5k −$0.33
    EGI $46.1k $6.15
    − OpEx −$6.9k −$0.92
    NOI $39.2k $5.23
    7,500 SF · lease $6.48/SF/yr · vacancy 5.10% · expense 15.00%

    Alternative Use Scenarios

    Best Use
    Warehouse
    $560.0K
    $490.0K – $653.4K (±1% cap)
    NOI $39,203 @ 7.0% cap · market cap 6.15%
    Second Best
    Industrial
    $461.2K
    $403.6K – $538.1K (±1% cap)
    NOI $32,285 @ 7.0% cap · market cap 5.07%
    Theoretical Best
    Office A
    $2.59M
    $2.27M – $3.02M (±1% cap)
    NOI $181,259 @ 7.0% cap · market cap 28.46%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Warehouses

    Suggested Use

    Restaurant Law Firm Spa & Massage Center Building Supply Gym & Fitness Center Big Box & Wholesale Store Accounting Firm Hotel & Motel Bar & Pub Kitchen & Bath Showroom

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

    Similar Places Nearby

    • CubeSmart Self Storage — 7209 Teckler Blvd, Crystal Lake, IL 60014
    • Lou Street Lockup — 6205 Lou St, Crystal Lake, IL 60014
    • West Dock — Commercial Rd, Crystal Lake, IL 60014
    • East Dock — 6208 Commercial Rd, Crystal Lake, IL 60014
    • Crystal Lake Self Storage — 647 Teckler Blvd, Crystal Lake, IL 60014

    Location Insight

    • Map
    • Local Demand
    City
    Crystal Lake
    County
    McHenry
    State
    Illinois
    Longitude
    -88.3202
    Latitude
    42.2284

    Nearby Similar for Sale

    • $375,000

      Corner Office/Retail Suite Available

      Highly visible corner office/retail suite in Randall North Business Center.
      1540 Carlemont Drive, Crystal Lake, IL 60014
      View Details
    • $500,000

      Crystal Lake Leased Investment Property

      Leased dentist office with NNN lease, great investment opportunity.
      1500 CARLEMONT Drive, Crystal Lake, IL 60014
      View Details
    • $949,900
      11,010 SF

      Two-Story Multi-Tenant Office Building

      Two-story office building with lease options and owner/user potential.
      970 McHenry Avenue, Crystal Lake, IL 60014
      View Details
    • $725,000

      Renovated Multifamily Investment Opportunity

      Fully leased, renovated 4-unit property on combined lots.
      85 E TERRA COTTA Avenue, Crystal Lake, IL 60014
      View Details
    • $565,000
      4,630 SF

      Mixed-Use Building in Downtown

      Two-story mixed-use building with retail and meeting hall space.
      115-117 N Main Street, Crystal Lake, IL 60014
      View Details
    • $999,900
      11,010 SF

      Two-Story Multi-Tenant Office Building

      Two-story, multi-tenant office building with owner/user opportunity.
      970 S Mchenry Ave, Crystal Lake, IL
      View Details
    • $399,000

      Crystal Lake Mixed-Use Property

      Mixed-use property for sale in Crystal Lake, Illinois.
      558 Eagle Street, Crystal Lake, IL 60014
      View Details
    • Contact for pricing
      3,931 SF

      Freestanding Burger King Restaurant

      Burger King restaurant on a major thoroughfare in Crystal Lake.
      250 W Virginia St, Crystal Lake, IL 60014
      View Details
    • $450,000
      5,195 SF

      High Profile Commercial Building

      Commercial building in mixed-use neighborhood with affluent population.
      440 W Virginia Street, Crystal Lake, IL 60014
      View Details
    • $585,000

      Crystal Lake Multi-Family Property

      Multi-family property for sale in Crystal Lake, Illinois.
      627 Chardonnay Lane, Crystal Lake, IL 60014
      View Details
    • $665,000
      10,570 SF

      Crystal Lake Freestanding Industrial Building

      10,570 SF industrial building with high ceilings and docks.
      6126 Factory Road, Crystal Lake, IL 60014
      View Details
    • $629,000
      3,000 SF

      Spacious Duplex in Desirable Community

      Well-maintained duplex with investment potential in Crystal Lake, Illinois.
      627 Chardonnay Lane, Crystal Lake, IL 60014
      View Details

    FAQs

    What type of property is this?
    Warehouse - 7,500 SF industrial building with two units, leased until 2026.
    Where is this warehouse located?
    The property is located at 455-57 S DARTMOOR Drive Crystal Lake, IL.
    What is the asking price?
    The asking price for this property is $637,000.
    What are key features of this property?
    This property features: Leased through 3/31/26, providing immediate income; SBA financing available with as little as 10% down; Low sale price of $84.93 per square foot
    (847) 854-2300
    We can help!
    Listing Contact
    BRUCE KAPLAN
    BRUCE KAPLAN
    Real Estate License ID: 475075614
    Learn More
    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
    455-57 S DARTMOOR Drive, Crystal Lake, IL 60014
    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!