Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Hunt Club Professional Office Building Title is generated by Realmo AI

    6475 Washington St, Gurnee, IL 60031

    View on Map
    Picture of Other office properties at 6475 Washington St, Gurnee, IL
    For Sale
    $3,150,000

    Hunt Club Professional Office Building

    Property size:
    15,250 SF
    Lot size:
    3.75 Acres
    Price / SF:
    $206/SF
    Added:
    Apr 9, 2025
    Days on Market:
    419
    Last Refresh:
    Mar 16 at 9:06 am

    Property Features for 6475 Washington St

    General Information

    Standard status
    Active
    Property type
    Other office properties, Office buildings, Other investment properties, Office Spaces, Investment properties
    Size
    15,250 SF
    Net Rentable
    15,250 SF
    Elevators
    N/A
    Lot size
    3.75 Acres
    Net Operating Income
    $188,016

    Building Details

    Year Built
    2000
    Buildings
    1
    Stories
    1
    Units
    6

    We can help!

    Listing Contact
    Paul Proano

    Listing agent Paul

    Listing office

    Listing date Apr 9, 2025

    Overview

    The Hunt Club Professional Building, constructed in 2000, is a 15,088-square-foot office building containing six units. The property is located at the southeast corner of S. Hunt Club Rd. and Washington St. in Gurnee, Illinois, near I-94 and two miles from Gurnee Mills Mall and Great America. The area has approximately 37,202 residents within a five-mile radius, with an average household income of around $112,633 per year. The property benefits from a solid tenant base, providing reliable cash flow, with most tenants under triple net (NNN) agreements. Annual rent increases offer protection against inflation. Recent upgrades include a new roof installed in 2020, updated signage in 2021, and a new common area HVAC unit. The parking lot was repaved and striped in 2023. The property includes 20,137 square feet (0.46 acres) of vacant buildable land, offering investors a unique opportunity for future office expansion or potential rezoning for residential use. Nearby amenities include Walmart, Sam’s Club, and Mariano’s Grocery Store. The local unemployment rate stands at 6.2%, below state and national averages.

    Local Financial Insights For Office B

    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 $373.3k $24.48
    − Vacancy −$93.0k −$6.10
    EGI $280.4k $18.38
    − OpEx −$70.1k −$4.60
    NOI $210.3k $13.79
    15,250 SF · lease $24.48/SF/yr · vacancy 24.90% · expense 25.00%

    Alternative Uses

    Best Use
    Office B
    $3.00M
    $2.63M – $3.50M (±1% cap)
    NOI $210,272 @ 7.0% cap · market cap 6.68%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $5.27M
    $4.61M – $6.14M (±1% cap)
    NOI $368,559 @ 7.0% cap · market cap 11.70%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    First American Title ... Title Company Dr. Felissa B. ... Pediatrician Vernon Hills Pediatric ... Pediatrician North Shore Cardiologists Physician Dr. Madhavi Pola Pediatrician

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop

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

    Location Insight

    • Map
    • Local Demand
    City
    Gurnee
    County
    Lake
    State
    Illinois
    Longitude
    -87.96182
    Latitude
    42.36343

    Nearby Similar for Sale

    • $998,000
      4,180 SF

      High-End Freestanding Office Building

      Class A office building in Gurnee, Illinois for sale.
      1125 N Delany Road, Gurnee, IL 60031
      View Details
    • $438,000

      Gurnee Duplex: Investment Opportunity

      Well-maintained duplex in Gurnee with income potential.
      855 Belle Plaine Avenue, Gurnee, IL 60031
      View Details
    • $3,150,000

      Gurnee Commercial Property For Sale

      Commercial property available for sale in Gurnee, Illinois.
      6475 Washington Street, Gurnee, IL 60031
      View Details
    • $299,900

      Updated Office Space in Gurnee

      Updated office space with handicap access and storage basement.
      4017 Old Grand Avenue, Gurnee, IL 60031
      View Details
    • $967,000
      5,547 SF

      Gurnee Industrial Flex Space Available

      5,547 SF flex space in Gurnee, Illinois for sale.
      1680 N Delany Rd, Gurnee, IL
      View Details
    • $8,000,000
      42,245 SF

      Gurnee Industrial Property on 15 Acres

      42,245 SF industrial property on 15.18 acres for sale.
      3535 Washington St, Gurnee, IL 60031
      View Details
    • $3,050,000

      Gurnee, IL Chili's For Sale

      Single-tenant Chili's in Gurnee, IL with corporate guaranteed lease.
      6030 Grand Avenue, Gurnee, IL 60031
      View Details
    • $995,000
      6,272 SF

      Gurnee Auto Shop For Sale

      Two-level auto shop in Gurnee Mills Regional Mall.
      6280 Grand Ave, Gurnee, IL 60031
      View Details
    • $3,050,000
      5,331 SF

      Gurnee, IL Chili's Restaurant

      Single-tenant Chili's in Gurnee, Illinois near Gurnee Mills.
      6030 Grand Ave, Gurnee, IL 60031
      View Details
    • $8,000,000
      42,245 SF

      Gurnee Industrial Property on 15 Acres

      42,245 SF industrial property on 15 acres for sale.
      3535 Washington St, Gurnee, IL 60031
      View Details
    • Contact for pricing
      7,220 SF

      Gurnee Restaurant Building on Corner

      7,220 SF restaurant on 2.18 AC corner lot.
      6577 Grand Ave, Gurnee, IL
      View Details
    • Contact for pricing
      77,500 SF

      Gurnee Warehouse with Office Space

      77,500 SF warehouse with 25,000 SF office space.
      1290 Lakeside Dr, Gurnee, IL
      View Details

    FAQs

    What type of property is this?
    Office property - Hunt Club Professional Office Building
    Where is this office property located?
    The property is located at 6475 Washington St Gurnee, IL.
    What is the asking price?
    The asking price for this property is $3,150,000.
    (312) 860-4043
    We can help!
    Listing Contact
    Paul Proano
    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
    6475 Washington St, Gurnee, IL 60031
    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!