Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Well-Maintained Office Building For Sale Title is generated by Realmo AI

    4970 Varsity Dr, Lisle, IL 60532

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    24,000 SF office building ideal for various users.

    Type:Office
    Property size:
    24,000 SF
    Price / SF:
    $166/SF
    Added:
    Sep 18, 2024
    Days on Market:
    615
    Last Refresh:
    May 12 at 9:57 pm

    Property Features for 4970 Varsity Dr

    General Information

    Standard status
    Active
    Size
    24,000 SF
    Property subtype
    Office

    Building Details

    Year Built
    2000

    We can help!

    Listing Contact
    Ryan Mullins

    Listing agent Ryan Mullins License #475208488

    Listing office Core Industrial Realty

    Listing date Sep 18, 2024

    Source Crexi

    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 Core Industrial Realty

    HighLights

    • High‑end interior and exterior finishes.
    • Ideal for office, medical, laboratory, or educational use.
    • Well‑maintained building with consistent upgrades.
    • Key fob entry system throughout the building.
    • Zoned heating and cooling on each floor.
    • 5 minutes from the Lisle Metra Station.

    Overview

    This well-maintained building, consistently upgraded, is ideally suited for office, medical, laboratory, and educational users, serving as a headquarters or multi-tenant space. The property features a high-end interior and exterior, a key fob entry system throughout, and motion-detected LED lighting. Zoned heating and cooling are available on each floor. The full basement is not included in the 24,000 square footage. The building is located 5 minutes from the Lisle Metra Station.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $3.68M
    NOI $330,921 @ 9.00% cap · cautious / downside scenario
    Moderate
    $4.73M
    NOI $330,921 @ 7.00% cap · market / base-case scenario
    Aggressive
    $6.62M
    NOI $330,921 @ 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 Office B

    Component $ $/SF
    Gross rent $587.5k $24.48
    − Vacancy −$146.3k −$6.10
    EGI $441.2k $18.38
    − OpEx −$110.3k −$4.60
    NOI $330.9k $13.79
    24,000 SF · lease $24.48/SF/yr · vacancy 24.90% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $4.73M
    $4.14M – $5.52M (±1% cap)
    NOI $330,921 @ 7.0% cap · market cap 8.27%
    Second Best
    Healthcare Medical
    $4.54M
    $3.97M – $5.30M (±1% cap)
    NOI $317,952 @ 7.0% cap · market cap 7.95%
    Theoretical Best
    Office A
    $8.29M
    $7.25M – $9.67M (±1% cap)
    NOI $580,027 @ 7.0% cap · market cap 14.50%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Schuh Jeffrey Engineer Dietzler Christopher Engineer

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    Lisle
    County
    DuPage
    State
    Illinois
    Longitude
    -88.0876655
    Latitude
    41.7947294

    Nearby Similar for Sale

    • $399,900

      Lisle Commercial Property For Sale

      Commercial property in Lisle, Illinois, with redevelopment potential.
      1112 Lisle Place, Lisle, IL 60532
      View Details
    • $519,000
      2,500 SF

      Lisle Commercial Building on Route 53

      2,500 SF commercial building in Lisle Business District.
      1209 Lisle Place, Lisle, IL 60532
      View Details
    • $1,463,250
      9,775 SF

      Lisle Office Building For Sale

      Office building with highway access, user occupancy potential in 2026.
      505 Warrenville, Lisle, IL 60532
      View Details
    • $14
      124,327 SF

      Lisle Boutique Office Building

      Five-story office building with atrium and park-like grounds in Lisle.
      2200 Cabot Drive, Lisle, IL 60532
      View Details
    • $299,900
      2,400 SF

      Mid-Century Modern Office Space

      Corner office space with ample parking and natural light.
      1700 Ogden Avenue, Lisle, IL 60532
      View Details
    • $670,950
      39,800 SF

      Office/Flex Condo For Sale

      4,970 SF office/flex condo with shared docks access.
      5400 Patton Dr Ste 4a, Lisle, IL 60532
      View Details
    • $1,290,000

      Established Auto Repair Business

      Auto repair business for sale on Ogden Avenue.
      1801 Ogden Avenue, Lisle, IL 60532
      View Details
    • $5,950,000
      38,931 SF

      Lisle Office Building Investment Opportunity

      Two-story office building with long-term tenant in Lisle, Illinois.
      2900 Ogden Avenue, Lisle, IL 60532
      View Details
    • $5,500,000
      50,000 SF

      Functional Manufacturing Facility with Power

      Manufacturing facility with heavy power and redevelopment potential.
      1945 Ohio St, Lisle, IL
      View Details
    • $13
      107,596 SF

      Lisle Office Building For Sale

      Office building with tenant lounge, fitness room, and conference room.
      750 Warrenville Rd # 2, Lisle, IL 60532
      View Details
    • $299,900

      Mid-Century Modern Office Space

      Beautifully designed office space at a high-traffic corner location.
      1700 Ogden Avenue, Lisle, IL 60532
      View Details
    • $399,000
      1,900 SF

      Well-Maintained Office Condo For Sale

      Office condo featuring individual offices, common areas, and basement storage.
      4906 S Main Street 102, Lisle, IL 60532
      View Details

    FAQs

    What type of property is this?
    Office building - 24,000 SF office building ideal for various users.
    Where is this office building located?
    The property is located at 4970 Varsity Dr Lisle, IL.
    What is the asking price?
    The asking price for this property is $4,000,000.
    What are key features of this property?
    This property features: High‑end interior and exterior finishes.; Ideal for office, medical, laboratory, or educational use.; Well‑maintained building with consistent upgrades.
    (630) 339-3127 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Ryan Mullins
    Real Estate License ID: 475208488
    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
    4970 Varsity Dr, Lisle, IL 60532
    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!