New search
Property profile & analytics
OFF-MARKET
Estimated value
$645,000
Commercial real estate
5077 Rockrose Ct Roscoe, IL 61073-7797
Entity Owned
2-yr Hold
Free & Clear
Property ID
US28-1620426
Property profile
Verified
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Year built
2003
Total area
3,681 SF
Lot
1.4 ac (60,984 SF)
Zoning code
CPD - COMM PLANNED
APN
04-28-302-002
UPID
US28-1620426
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Fiesta Cancun Authentic Restaurant
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$645k
CAP Approach
CAP
$510k
Comparable Approach
Comparable
$614k
Blend (final)
Blend
$645k
Owner & transaction history
J&a Pacheco LLC · 2 yrs held
J&a Pacheco LLC
since 2024
Last sale
$645,000
7 recorded transactions
Zoning & alternative use
CPD - COMM PLANNED · Roscoe, IL
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Roscoe submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Roscoe submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$645,000
ML approach
$645,000
CAP Approach
CAP Return
Estimation
6%
$550,000
6.5%
$510,000
7%
$470,000
Blend value · Realmo final
$645k
Range $581k – $710k · ±10% · vs last sale $645k (Mar 21 2024)
Last sale anchor
$645k
Mar 21 2024
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$175 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$34,391
Tax year 2023
Assessed value
$369,145
Assessed 2023
Previous assessed
$337,458
+9.4% YoY
Effective rate
9.32%
On assessed value
Assessed land
$203,267
Assessed improvement
$165,878
Land market value
$609,801
Improvement market value
$497,634
Total market value
$1,107,435
Applied tax rate
189.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Status
Off-Market
Year built
2003
Heating
NONE
Stories
1
Total area
3,681 SF
Lot
1.4 ac (60,984 SF)
Zoning code
CPD - COMM PLANNED
APN
04-28-302-002
UPID
US28-1620426
Jurisdiction
WINNEBAGO
Zoning & alternative use
CPD - COMM PLANNED · Roscoe, IL
Zoning CPD - COMM PLANNED · permitted uses
CPD - COMM PLANNED · Roscoe, IL
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Roscoe. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
2003
Heating
NONE
Stories
1
Lot
1.4 ac
Current owner
From public records · entity-resolved
J&a Pacheco LLC
Entity
Free & Clear · 2 yrs held
Mailing address
3819 S MONTANA TRL, JANESVILLE, WI 53546-9553
Ownership since
2024
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
9 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Mar 21, 2024
—
J&a Pacheco LLC
Jose M Pacheco
Quit Claim Deed
related
—
Dec 27, 2023
$645,000
Jose M Pacheco
Alan J Bach SR.
Warranty Deed
—
Jun 9, 2003
—
Alan J Bach
—
Deed Of Trust
related
$1,228,494 · Blackhawk State Bank
Nov 21, 2002
$425,000
Alan J Bach
Rinaldi,alfonso A
Grant Deed
$896,767 · Blackhawk State Bank
—
—
Bach,alan J & Cheryl A
—
Deed Of Trust
related
$797,553 · Blackhawk Bk
—
—
Alfonso A Rinaldi
—
Deed Of Trust
related
$176,500 · First Nat'l Bk & Trust Beloi
—
—
Alfonso A Rinaldi
—
Deed Of Trust
related
$850,000 · First Nat'l Bk & Trust Beloi
—
—
Alfonso A Rinaldi
—
Deed Of Trust
related
$450,000 · Macktown State Bank
—
—
Alan J Bach
—
Deed Of Trust
related
$112,727 · Blackhawk State Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 5077 Rockrose Ct?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
