Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Nwc State Rte 31 & Willow Ln West Dundee, IL 60118
    Back to Search
    Property profile & analytics

    Nwc State Rte 31 & Willow Ln West Dundee, IL 60118

    View on Map
    • Land
    • 9.00 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 0 Nwc State Rte 31 & Willow Ln

    Lot size
    9.00 lot acres
    Property type
    Land

    Description

    This exceptional 9-acre commercial land parcel, located at the Northwest corner of State Route 31 and Willow Lane in West Dundee, Illinois (60118), presents a remarkable investment opportunity. Zoned B-3 Business Service District, it boasts a Special Use Permit already in place for a 149-unit senior housing development. However, the property's versatile zoning allows for a wide range of potential uses, including residential, retail, and commercial developments. Its strategic location offers easy access to I-90 via Route 31, benefiting from high traffic counts: 27,000 vehicles daily on Route 31 and 12,400 on Route 72. The property includes two PIN numbers: 03-27-131-003 & 03-27-131-004, and the annual property taxes are $53,010. This prime location in Kane County offers significant potential for substantial returns. The asking price is $2,700,000. Further details are available upon request.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    West Dundee
    County
    Kane
    State
    Illinois
    Longitude
    -88.2888
    Latitude
    42.091

    Comparable in this City

    • Value Estimation by Request
      24.11 Acres

      36W461 Binnie Rd

      Farms • 24.11 Acres
      36W461 Binnie Rd, West Dundee, IL 60118
      View Details
    • Value Estimation by Request

      Cor Of Freeman & Galligan Rd

      Land
      0 Cor Of Freeman & Galligan Rd, Gilberts, IL 60118
      View Details
    • Value Estimation by Request
      180.00 Acres

      Cor Binnie Rd. And Galligan Rd

      Land • 180.00 Acres
      0 Cor Binnie Rd. And Galligan Rd, Gilberts, IL 60118
      View Details
    • Value Estimation by Request
      2,100 SF

      315 4 St

      Land • 2,100 SF
      315 4 St, East Dundee, IL 60118
      View Details
    • Value Estimation by Request
      6.71 Acres

      Boyer Rd

      Land • 292,288 SF
      0 Boyer Rd, Algonquin, IL 60118
      View Details
    • Value Estimation by Request
      120.00 Acres

      Sleepy Holw Rd & Boncosky Rd

      Land • 254,000 SF
      0 Sleepy Holw Rd & Boncosky Rd, Dundee Township, IL 60118
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      150 Acre Data Center Site

      150 acre site suitable for a data center.
      1011 E Main St, East Dundee, IL 60118
      View Details
    • Contact for pricing

      Corporate Campus Development Opportunity

      157 acres development opportunity near I-90 and O'Hare.
      31 & I-90 Rte, Dundee, IL 60118
      View Details
    • Contact for pricing

      Data Center Site Available

      150-acre data center site with abundant resources and connectivity.
      1011 E Main St, East Dundee, IL 60118
      View Details
    • Contact for pricing

      157 Acres Development Opportunity

      157 acres of contiguous land near I-90.
      31 & I-90 Rte, West Dundee, IL 60118
      View Details
    • $4,999,999
      1.00 Acre

      East Dundee Commercial Land

      Commercial land available in East Dundee, Illinois.
      311 Barrington Ave, East Dundee, IL 60118
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Industrial Land Build-to-Suit Opportunity

      Industrial land available for build-to-suit near I-90 interchange.
      Swc Randall Rd & Rte 72, Elgin, IL 60118
      View Details
    • Contact for pricing

      Industrial Land Ready For Lease

      12-acre industrial land for lease, suitable for truck parking.
      900 Christina Dr, East Dundee, IL 60118
      View Details
    • $3,125 /Mo

      Spacious Office Suite For Lease

      Versatile office space with private offices, open workspaces, and amenities.
      804 Roundabout Ct, West Dundee, IL 60118
      View Details
    • Contact for pricing

      East Dundee Office Spaces Available

      Office spaces for rent in central location.
      10 E Main St, East Dundee, IL 60118
      View Details
    • Contact for pricing

      Retail Space with Signage

      Retail space available for rent with prominent signage opportunity.
      545 Dundee Ave, East Dundee, IL 60118
      View Details
    • Contact for pricing

      East Dundee Industrial Land

      12-acre industrial site for lease near I-90.
      900 Christina Dr, East Dundee, IL 60118
      View Details
    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.
    Nwc State Rte 31 & Willow Ln
    West Dundee, IL 60118
    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
    Nwc State Rte 31 & Willow Ln, West Dundee, IL, 60118
    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!