Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    5077 Rockrose Ct Roscoe, IL 61073-7797

    • Commercial real estate
    • 3,681 SF
    • 1.40 lot acres
    OFF-MARKET
    Last Sale
    Mar 21, 2024
    $645,000
    Value Estimations
    $645,000
    Show details
    Cap Rate Potential
    5.1%
    Commercial real estate
    Location Intelligence
    Property ID
    US28-1620426
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Fiesta Cancun Authentic / Mexican Restaurant / Latin American Restaurant

    Property Details for 5077 Rockrose Ct

    Year built
    2003
    Lot size
    1.40 lot acres
    Property size
    3,681 SF
    Zone code
    CPD - COMM PLANNED
    Property type
    Commercial real estate
    APN
    04-28-302-002
    APU
    428302002

    Value 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

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $613,000
      Market price range: $265k - $614k
      AI Estimate
      $445,000
      Market price range: $190k - $446k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Roscoe
    County
    Winnebago
    State
    Illinois
    Longitude
    -89.0183
    Latitude
    42.4305
    CBSA code
    40420
    CBSA name
    ROCKFORD, IL METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $34,391
    $203,267
    $165,878
    $369,145
    -
    $609,801
    $497,634
    $1,107,435

    Comparable in this City

    • Value Estimation by Request

      13701 Metric Rd

      COMMERCIAL (GENERAL)
      13701 Metric Rd, Roscoe, IL 61073-7639
      View Details
    • Value Estimation
      $715,000
      9,850 SF

      9251 2nd St

      COMMERCIAL (GENERAL) • 9,850 SF
      9251 2nd St, Roscoe, IL 61073-7201
      View Details
    • Value Estimation by Request

      9789 2nd St

      COMMERCIAL (GENERAL)
      9789 2nd St, Roscoe, IL 61073-9450
      View Details
    • Value Estimation
      $1,725,000
      15,750 SF

      4843 Bluestem Rd

      COMMERCIAL (GENERAL) • 15,750 SF
      4843 Bluestem Rd, Roscoe, IL 61073-7794
      View Details
    • Value Estimation by Request
      6,880 SF

      5508 Clayton Cir, Unit 5512

      COMMERCIAL (GENERAL) • 6,880 SF
      5508 Clayton Cir, Roscoe, IL 61073-9533
      View Details
    • Value Estimation by Request
      1,170 SF

      5714 Elevator Rd

      COMMERCIAL (GENERAL) • 1,170 SF
      5714 Elevator Rd, Roscoe, IL 61073-8878
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.02 Acres

      Rockton Road Commercial Outlot

      High-traffic location, 1.02 acres, Highway Commercial zoning.
      4781 Rockton Rd, Roscoe, IL 61073
      View Details
    • $839,900
      14.82 Acres

      Roscoe Commercial Land - 14 Acres

      Prime Roscoe location, 14.82 acres, near I-90/39.
      0 Xxxx Oak Way, Roscoe, IL 61073
      View Details
    • $1,089,200
      5.05 Acres

      I-90 Roscoe Commercial Land

      High-traffic, 5-acre commercial lot.
      6015 Performance Dr, Roscoe, IL 61073
      View Details
    • Contact for pricing
      1.00 Acre

      Roscoe, IL Commercial Land

      Prime Retail Development Site, 3.47 Acres
      0 Rockton Rd & Quail Trl, Roscoe, IL 61073
      View Details
    • $139,000
      18,000 SF

      Commercial Lot on Main Street

      18,000 SF commercial lot suitable for office or retail.
      11824 Main St, Roscoe, IL 61073
      View Details
    • $1,258,880

      Roscoe Land for Sale

      Commercial land available at Main St and Elevator Rd.
      11477 Main St, Roscoe, IL 61073
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      3,500 SF

      Roscoe Retail/Warehouse Space Available

      Retail/warehouse space with offices and overhead doors in downtown Roscoe.
      11015 Main St, Roscoe, IL 61073
      View Details
    • Contact for pricing
      5,000 SF

      Roscoe Medical Office Space For Lease

      Prime Roscoe medical office space available.
      5005 Hononegah Rd, Roscoe, IL 61073
      View Details
    • Contact for pricing
      52,708 SF

      Roscoe, IL Retail Outlot

      Prime 1.21-acre corner lot, build-to-suit.
      0 Sec Rockton & Quail Trl, Roscoe, IL 61073
      View Details
    • Contact for pricing
      3,891 SF

      Retail Space in Roscoe

      Retail space available in high-visibility Roscoe location.
      5005 Hononegah Rd, Roscoe, IL 61073
      View Details
    • Contact for pricing
      1,670 SF

      Retail Space in Hilander Village

      Retail space available in a busy shopping center.
      4860-4980 Hononegah Rd, Roscoe, IL 61073
      View Details
    • Contact for pricing
      72,310 SF

      Prime Commercial Land Near I-39

      2-Acre Tract, Single Tenant Potential
      6012 Supply Rd, Roscoe, IL 61073
      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.
    5077 Rockrose Ct
    Roscoe, IL 61073-7797
    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

    Google sign-in failed. Please try again or use another login method.