Marquette Real Estate
Monthly Expenses — Private
Enter Access Code
Incorrect code. Please try again.

Marquette Real Estate LLC

Monthly Expenses by Building

Peru Federal loan statements, Jul 2026 · 2025 tax bills · 2025 insurance and utilities. Repairs not included.

Portfolio at a Glance

$2,980,503
Mortgage debt
$37,304/mo
Debt service
$28,435/mo
of which P&I
$9,288/mo
Tax escrow
$3,675/mo
Insurance
$9,833/mo
Utilities
$51,231/mo
Total monthly expenses
$80,130/mo
Rent (occupied)
$84,630/mo
Rent (full occupancy)

Buildings

Monthly Expenses per Building

1007–1009 Green Ridge Ave, Earlville
Earlville, Illinois

1007–1009 Green Ridge Ave

16
Units
$8,997
Expenses / mo
Item/mo
Mortgage balance$579,4407.75%, matures 2043
Principal & interest$5,993
Property tax (escrowed)$1,538
Insurance$317
Utilities$1,149
Total monthly expenses$8,997
Rent — occupied$12,600
Rent — full occupancy$13,450
Left over after expenses$4,453
301/303 E Cleveland St, Ladd
Ladd, Illinois

301/303 E Cleveland St

12
Units
$8,546
Expenses / mo
Item/mo
Mortgage balance$469,1357.5%, matures 2044
Principal & interest$5,308
Property tax (escrowed)$2,310
Insurance$317
Utilities$612
Total monthly expenses$8,546
Rent — occupied$11,595
Rent — full occupancy$12,645
Left over after expenses$4,099
1070 Orange Ave, Marseilles
Marseilles, Illinois

1070 Orange Ave

12
Units
$7,827
Expenses / mo
Shared mortgage with 390 Railroad St
Item/mo
Mortgage balance (covers 1070 Orange + 390 Railroad)$561,12517.5%, matures 2043
Principal & interest (both buildings)$5,345
Property tax (escrowed)$763
Insurance$317
Utilities$1,403
Total monthly expenses$7,827
Rent — occupied$10,375
Rent — full occupancy$11,325
Left over after expenses$3,498

1 One loan covers 1070 Orange Ave and 390 Railroad St.

1060 Orange Ave, Marseilles
Marseilles, Illinois

1060 Orange Ave

8
Units
$4,015
Expenses / mo
Item/mo
Mortgage balance$265,9204.75%, matures 2041
Principal & interest$2,143
Property tax (escrowed)$481
Insurance$317
Utilities$1,074
Total monthly expenses$4,015
Rent — occupied$6,700
Rent — full occupancy$7,650
Left over after expenses$3,635
1002 Bratton Ave, Marseilles
Marseilles, Illinois

1002 Bratton Ave

8
Units
$4,372
Expenses / mo
Item/mo
Mortgage balance$279,2857.75%, matures 2044
Principal & interest$2,881
Property tax (escrowed)$802
Insurance$317
Utilities$373
Total monthly expenses$4,372
Rent — occupied$6,100
Rent — full occupancy$6,100
Left over after expenses$1,728
443 3rd St, LaSalle
LaSalle, Illinois

443 3rd St

7
Units
$2,552
Expenses / mo
Item/mo
Mortgage balance$195,6555.125%, matures 2042
Principal & interest$1,523
Property tax (escrowed)$328
Insurance$249
Utilities$452
Total monthly expenses$2,552
Rent — occupied$6,265
Rent — full occupancy$6,265
Left over after expenses$3,713
102 S Main St, Ladd
Ladd, Illinois

102 S Main St

8
Units
$3,744
Expenses / mo
Item/mo
Mortgage balance$210,3505%, matures 2042
Principal & interest$1,593
Property tax (escrowed)$547
Insurance$317
Utilities$1,287
Total monthly expenses$3,744
Rent — occupied$6,525
Rent — full occupancy$6,525
Left over after expenses$2,781
715 E Central Ave, Princeton
Princeton, Illinois

715 E Central Ave

6
Units
$2,759
Expenses / mo
Item/mo
Mortgage balance$118,2574.75%, matures 2039
Principal & interest$1,021
Property tax (escrowed)$671
Insurance$317
Utilities$751
Total monthly expenses$2,759
Rent — occupied$5,450
Rent — full occupancy$5,450
Left over after expenses$2,691
107 Heaton St, Walnut
Walnut, Illinois

107 Heaton St

7
Units
$3,030
Expenses / mo
Item/mo
Mortgage balance$128,4727.5%, matures 2043
Principal & interest$1,132
Property tax (escrowed)$557
Insurance$483
Utilities$859
Total monthly expenses$3,030
Rent — occupied$4,220
Rent — full occupancy$4,920
Left over after expenses$1,890
390 Railroad St, Marseilles
Marseilles, Illinois

390 Railroad St

4
Units
$975
Expenses / mo
Shared mortgage with 1070 Orange Ave
Item/mo
Mortgage balanceIncluded in 1070 Orange Ave1
Principal & interestIncluded in 1070 Orange Ave
Property tax (escrowed)$419
Insurance$317
Utilities$240
Total monthly expenses$975
Rent — occupied$3,750
Rent — full occupancy$3,750
Left over after expenses$2,775

1 One loan covers 1070 Orange Ave and 390 Railroad St.

519 Marquette St, LaSalle
LaSalle, Illinois

519 Marquette St

4
Units
$2,203
Expenses / mo
Item/mo
Mortgage balance$108,8107%, matures 2042
Principal & interest$950
Property tax (escrowed)$417
Insurance$181
Utilities$655
Total monthly expenses$2,203
Rent — occupied$3,325
Rent — full occupancy$3,325
Left over after expenses$1,122
314 S Bureau Ave, Ladd
Ladd, Illinois

314 S Bureau Ave

4
Units
$2,210
Expenses / mo
Item/mo
Mortgage balance$64,0534.75%, matures 2040
Principal & interest$547
Property tax (escrowed)$456
Insurance$229
Utilities$979
Total monthly expenses$2,210
Rent — occupied$3,225
Rent — full occupancy$3,225
Left over after expenses$1,015