Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1803-1809 Philo Rd Urbana, IL 61802
    Property profile & analytics

    1803-1809 Philo Rd, Urbana, IL 61802

    View on Map
    • Lifestyle centers
    • 25,576 SF
    • 1.22 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Lifestyle centers

    Property Details for 1803-1809 Philo Rd

    Lot size
    1.22 lot acres
    Property type
    Lifestyle centers
    Property subtype
    Power centers

    Description

    This exceptional investment opportunity presents a 25,576-square-foot shopping center in Urbana, Illinois, strategically located less than one mile from the University of Illinois, a major university with over 55,000 students. The property boasts a strong tenant lineup, including Planet Fitness, Hot Spot LLC, Sister Sister's, Scrub N' Cuts, and Well Experience, resulting in a 92.48% occupancy rate. The center offers a compelling 9.00% cap rate and a price per square foot of $72.33, representing a significant value-add opportunity. The property features five tenants with varying lease terms and rent bumps. Built in 2010, the 1.22-acre lot benefits from a high population density, with over 120,000 residents within a five-mile radius. The Planet Fitness location is operated by a large franchisee with over 120 locations nationwide, ensuring stability and operational expertise. Nearby national retailers include Walgreens, CVS, McDonald's, Burger King, Papa Johns, Meijer, and Circle K, further enhancing the property's visibility and appeal. The asking price is $1,850,000, and seller financing options are available. The Net Operating Income (NOI) is $166,286. This property is an ideal investment for those seeking a stable, high-performing retail asset in a vibrant university town.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Urbana
    County
    Champaign
    State
    Illinois
    Longitude
    -88.1918
    Latitude
    40.0959

    Comparable in this City

    • Value Estimation by Request
      25,576 SF

      1809 Philo Rd

      Individual retail properties
      1809 Philo Rd, Urbana, IL 61802
      View Details
    • Value Estimation by Request
      3,522 SF

      3604 Cunningham Ave

      RETAIL STORES (PERSONAL SERVICES)
      3604 Cunningham Ave, Urbana, IL 61802-9790
      View Details
    • Value Estimation
      $935,000
      28,380 SF

      3218 Cunningham Ave

      RETAIL STORES (PERSONAL SERVICES)
      3218 Cunningham Ave, Urbana, IL 61802-9765
      View Details
    • Value Estimation by Request

      1110 Madison Cir

      MOBILE HOME PARK, TRAILER PARK
      1110 Madison Cir, Urbana, IL 61802-7557
      View Details
    • Value Estimation by Request

      101 Maple St

      COMMERCIAL (GENERAL)
      101 Maple St, Urbana, IL 61802
      View Details
    • Value Estimation by Request
      0.62 Acres

      810 Oaks Rd

      INDUSTRIAL (GENERAL)
      810 Oaks Rd, Urbana, IL 61802-9668
      View Details

    Similar Nearby for Sale

    • $600,000

      Urbana Redevelopment Opportunity For Sale

      Redevelopment opportunity on a hard corner in Urbana, Illinois.
      2702 N Cunningham Ave, Urbana, IL 61802
      View Details
    • Contact for pricing
      3,699 SF

      Vacant Retail Building Near I-74

      Vacant retail building with parking, close to I-74.
      1605 N Cunningham Ave, Urbana, IL 61802
      View Details
    • Contact for pricing

      Urbana Commercial Lot For Sale

      6.53-acre commercial lot at Windsor & High Cross Road.
      2601 S High Cross Rd, 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
    • $1,250,000

      Urbana Land with Development Potential

      26.93 acres in Urbana with varied zoning and development opportunities.
      Airport Rd Vance Rd & Cunningham Ave, Urbana, IL 61802
      View Details
    • $349,900

      Urbana Land Near University

      15-acre property near Urbana, suitable for development or hobby farm.
      1950 High Cross Rd N, Urbana, IL 61802
      View Details

    Similar Nearby for Lease

    • 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
    • Contact for pricing

      Urbana Retail Center For Lease

      Neighborhood retail center anchored by Schnucks, near University of Illinois.
      114 N Vine St, Urbana, IL 61802
      View Details
    • 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
    • Contact for pricing

      Move-In Ready Urbana Retail/Office Space

      1,625 SF retail/office space in high-traffic Urbana location.
      2740 S Philo Rd, Urbana, IL 61802
      View Details
    • Contact for pricing

      Move-in Ready Urbana Retail/Office Space

      Retail/office space in southeast Urbana with strong traffic counts.
      2740 Philo Rd, Urbana, IL 61802
      View Details
    • Contact for pricing
      16,658 SF

      Former Pharmacy with Drive-Thru

      Freestanding 16,000 SF retail/medical space with drive-thru.
      1504 E Colorado Ave, 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.
    1803-1809 Philo Rd
    Urbana, IL 61802
    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

    Thank You for Inquiry
    1803-1809 Philo Rd, Urbana, IL, 61802
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!