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
    Property profile & analytics

    1502 12th N Cunningham Ave Urbana, IL 61802-1804

    • Commercial real estate
    OFF-MARKET
    Last Sale
    Aug 17, 2021
    $550,000
    Value Estimations
    $515,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US28-0005314
    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

    • Metro by T-Mobile / Telecommunications Service Provider / Cell Phone Accessory Store
    • Urbana Boulders / Rock Climbing Gym
    • Urban Beauty & Fashion / Beauty Supply Store / Barber Supply Store
    • T J's Laundry & Dry Cleaning / Laundry
    • R & R’s Commercial Laundry & Dry Cleaning / Laundry / Laundry Service

    Property Details for 1502 12th N Cunningham Ave

    Property type
    Commercial real estate
    APN
    912109103023
    APU
    912109103023

    Description

    Northgate Plaza, a 49,830 square foot shopping center in Urbana, Illinois, presents a compelling value-add opportunity. Located on a 7.02-acre lot at 1502 & 1508 N Cunningham Ave (61802), this single-story, 1983-built property (renovated in 2023) boasts eight tenants, including Dollar General and Harbor Freight. Currently 83.04% occupied, the center offers significant upside potential. The asking price is $3,105,000, representing a price per square foot of $62.31, with a current NOI of $241,121 and a pro-forma NOI of $313,365 (7.77% cap rate, 10.09% pro-forma cap rate). A substantial 8,450 square feet of vacant space allows for immediate NOI growth. The property benefits from recent capital improvements, including a 2022 roof replacement and recent HVAC upgrades. Leases are available, with options varying. The property's location near the University of Illinois (less than 2 miles), downtown Urbana (less than 1.5 miles), and downtown Champaign (approximately 3 miles), combined with its high visibility on a major retail corridor (N Cunningham Avenue) and proximity to I-74, ensures strong traffic and consumer base. The current average rent is $8.77, significantly below market rate of $16.32 NNN, presenting a substantial opportunity to increase profitability. The property is zoned commercial and features a fee simple ownership.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $515,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Urbana
    County
    Champaign
    State
    Illinois
    Longitude
    -88.1991
    Latitude
    40.1259
    CBSA code
    16580
    CBSA name
    CHAMPAIGN-URBANA, 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
    $16,123
    $78,800
    $72,770
    $151,570
    -
    $236,400
    $218,310
    $454,710

    Comparable in this City

    • Value Estimation by Request

      101 Maple St

      COMMERCIAL (GENERAL)
      101 Maple St, Urbana, IL 61802
      View Details
    • Value Estimation
      $470,000
      12.42 Acres

      2760 Race St

      COMMERCIAL (GENERAL) • 12.42 Acres
      2760 Race St, Urbana, IL 61802-7216
      View Details
    • Value Estimation by Request

      2511 Shr Dr

      COMMERCIAL (GENERAL)
      2511 Shr Dr, Urbana, IL 61802-7219
      View Details
    • Value Estimation by Request

      1305 Triumph Dr

      COMMERCIAL (GENERAL)
      1305 Triumph Dr, Urbana, IL 61802-7380
      View Details
    • Value Estimation
      $255,000
      0.38 Acres

      2406 University Ave

      COMMERCIAL (GENERAL) • 0.38 Acres
      2406 University Ave, Urbana, IL 61802-2298
      View Details
    • Value Estimation by Request

      103 Urbana Ave

      COMMERCIAL (GENERAL)
      103 Urbana Ave, Urbana, IL 61802
      View Details

    Similar Nearby for Sale

    • $1,706,681
      6.53 Acres

      Urbana Commercial Land - 6.53 Acres

      Prime Commercial Lot, High Traffic Area
      2601 High Cross Rd, Urbana, IL 61802
      View Details
    • $265,000

      Urbana Commercial Land - Prime Location

      High-visibility lot, B-3 zoning, business incentives.
      1806 Philo Rd, Urbana, IL 61802
      View Details
    • $495,000
      5.23 Acres

      Urbana Commercial Land - $495K

      5.23 Acres, High-Traffic Location
      3506 Cunningham Ave, Urbana, IL 61802
      View Details
    • $364,900
      2,500 SF

      along with a customer restroom. The shop is heated and includes an office

      bathroom and utility room for employee convenience. There is also a single bay automatic car wash system with in-floor radiant heated floor and reverse osmosis system
      212 Vine St, Urbana, IL 61802
      View Details
    • $351,965
      1.01 Acres

      Urbana Commercial Lot - 1.01 Acres

      Prime 1.01-acre commercial lot in Urbana, IL
      2730 Philo Rd, Urbana, IL 61802
      View Details
    • $330,000
      6,000 SF

      Urbana Commercial Property - Prime Location

      Versatile Commercial Building, .7 Acres, High Traffic
      1511 Triumph Dr, Urbana, IL 61802
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      91,912 SF

      Versatile Commercial Property on Cunningham

      2.11-acre commercial property with office, shop, and carport.
      3809 N Cunningham Ave, Urbana, IL 61802
      View Details
    • $10 SF/Yr
      1,525 SF

      Retail Space on Philo Road

      Retail space with drive-through capabilities, signage available.
      1803-1809 Philo Rd, Urbana, IL 61802
      View Details
    • Contact for pricing
      303,867 SF

      Urbana Retail Outlots For Lease

      Prime Urbana retail space, multiple units available.
      2701 Cunningham Ave, Urbana, IL 61802
      View Details
    • $12 SF/Yr
      1,625 SF

      Urbana Coworking Space: Suite G

      Move-in ready office, 1625 sq ft.
      2860 Philo Rd, Urbana, IL 61802
      View Details
    • $12 SF/Yr
      80,000 SF

      Urbana Office Space for Lease

      Flexible office suites near UIUC
      1717 Philo Rd, Urbana, IL 61802
      View Details
    • Contact for pricing
      6,617 SF

      Urbana Retail Center Opportunity

      Prime Urbana retail space available.
      1901 Philo Rd, Urbana, IL 61802
      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.
    1502 12th N Cunningham Ave
    Urbana, IL 61802-1804
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.