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

    3307 Boulder Ridge Dr Champaign, IL 61822

    • Residential income homes
    • 12,000 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US28-1476119
    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

    • Residential income homes

    Property Details for 3307 Boulder Ridge Dr

    Year built
    2021
    Property size
    12,000 SF
    Property type
    Residential income homes

    Description

    This exceptional eight-unit multifamily investment opportunity in Champaign, IL, presents a compelling value-add proposition. Comprising four, two-story buildings totaling 12,000 square feet, this portfolio boasts 100% occupancy and generates a substantial annual rental income of $183,600. Built in 2021, the property features modern amenities including solar panels (fully paid for) and EV hookups in each garage, resulting in significantly reduced electricity bills. Individual units range from $1800 to $1900 per month, with market comparables suggesting potential for rent increases. Tenants are responsible for all utilities, and the annual HOA fee is a modest $125 per unit. Half of the units offer picturesque water views, enhancing their desirability. The convenient location near the University of Illinois and Parkland College ensures strong rental demand. The property is essentially maintenance-free, with no immediate capital improvements needed. A nearby community common area and subdivision park provide added recreational amenities. Leases are available for review. This portfolio represents a turnkey investment with significant upside potential, ideal for an investor seeking immediate cash flow and long-term appreciation. The seller is motivated to sell their entire portfolio of 14 units in this subdivision and is open to creating customized packages. Inquire about additional duplexes available for purchase.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Champaign
    County
    Champaign
    State
    Illinois
    Longitude
    -88.300964448818
    Latitude
    40.133813955129

    Comparable in this City

    • $225,000
      1,922 SF

      Champaign Condo: Prime Commercial Space

      Heated Warehouse, Offices, Ample Storage
      420 Staley Rd, Champaign, IL 61822
      View Details
    • $365,000
      3,200 SF

      Champaign Warehouse/Office Condo

      Move-in ready office & warehouse space.
      412 Staley Rd, Champaign, IL 61822
      View Details
    • $899,000
      24,748 SF

      Prime Champaign Office/Warehouse

      Spacious Office & Warehouse Space, High Visibility
      510 Staley Rd, Champaign, IL 61822
      View Details
    • $5,250,000
      15,200 SF

      Champaign Auto Dealership Complex

      Prime location, high-traffic, income-producing
      1910 Moreland Blvd, Champaign, IL 61822
      View Details
    • $949,900
      5.00 Acres

      Versatile Commercial Property in Champaign

      Warehouse, office, acreage, and single-family rental near I-57.
      1069 County Road 900, Champaign, IL 61822
      View Details
    • $1,250,000
      9.88 Acres

      Commercial Property with Residential Home

      9.88 acres with commercial building, residential home, and income.
      3612 W Bloomington Rd, Champaign, IL 61822
      View Details

    Similar Nearby for Sale

    • $225,000
      1,922 SF

      Champaign Condo: Prime Commercial Space

      Heated Warehouse, Offices, Ample Storage
      420 Staley Rd, Champaign, IL 61822
      View Details
    • $365,000
      3,200 SF

      Champaign Warehouse/Office Condo

      Move-in ready office & warehouse space.
      412 Staley Rd, Champaign, IL 61822
      View Details
    • $899,000
      24,748 SF

      Prime Champaign Office/Warehouse

      Spacious Office & Warehouse Space, High Visibility
      510 Staley Rd, Champaign, IL 61822
      View Details
    • $5,250,000
      15,200 SF

      Champaign Auto Dealership Complex

      Prime location, high-traffic, income-producing
      1910 Moreland Blvd, Champaign, IL 61822
      View Details
    • $1,250,000
      9.88 Acres

      Commercial Property with Residential Home

      9.88 acres with commercial building, residential home, and income.
      3612 W Bloomington Rd, Champaign, IL 61822
      View Details
    • $949,900
      5.00 Acres

      Versatile Commercial Property in Champaign

      Warehouse, office, acreage, and single-family rental near I-57.
      1069 County Road 900, Champaign, IL 61822
      View Details

    Similar Nearby for Lease

    • $21 SF/Yr
      15,758 SF

      Champaign Office Suite for Lease

      835 SF Class A Office Space, Great Location
      2919 Crossing Ct, Champaign, IL 61822
      View Details
    • $750 /Mo
      375 SF

      Remodeled Office Space For Rent

      Recently remodeled office space in The Village at the Crossing.
      2305 Village Green Pl, Champaign, IL 61822
      View Details
    • $12 SF/Yr
      6,750 SF

      Champaign Flex Warehouse Space

      6,750 SF Flex/Warehouse in HOW Business Park
      2906 Clark Rd, Champaign, IL 61822
      View Details
    • Contact for pricing
      16,891 SF

      Champaign Medical Office Space for Lease

      Prime Medical Office Suites Available Now
      206 Anthony Dr, Champaign, IL 61822
      View Details
    • $15 SF/Yr
      4,800 SF

      Champaign Office Space: 1200 SF Available

      Class A office suite in desirable North Champaign location.
      3362 Big Pine Trl, Champaign, IL 61822
      View Details
    • Contact for pricing
      2,430 SF

      Retail Space Near University of Illinois

      Retail space in Champaign, near the University of Illinois.
      907 West Marketview Dr, Champaign, IL 61822
      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.
    3307 Boulder Ridge Dr
    Champaign, IL 61822
    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.