Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2035 Neil St Champaign, IL 61820
    Back to Search
    Property profile & analytics

    2035 Neil St, Champaign, IL 61820

    View on Map
    • Retail properties & Spaces
    • 5,335 SF
    • 0.93 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Orangetheory Fitness / Gym & Fitness Center

    Property Details for 2035 Neil St

    Year built
    2015
    Lot size
    0.93 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Retail space

    Description

    This exceptional retail investment property, located at 2035 S Neil St in Champaign, Illinois, presents a compelling opportunity. The 5,335 square foot building sits on a 0.93-acre lot and boasts 100% occupancy with two strong national tenants: Orange Theory Fitness and AT&T. Built in 2015, the property features 51 parking spaces and benefits from a prominent street-front location offering excellent visibility and accessibility. The property is zoned for general commercial use and is an outparcel to the Carriage Center, situated within a dense commercial corridor. The strong demographics of the 5-mile trade area, coupled with the proximity to the University of Illinois Urbana-Champaign (59,000 students), ensure a robust and stable tenant base. The asking price is $1,950,000, representing a 7.25% capitalization rate with a current Net Operating Income (NOI) of $141,372. The property is offered fee simple (land and building), providing complete ownership. This investment offers significant upside potential and is an ideal addition to any portfolio seeking strong returns and stable tenancy in a thriving market. The property's APN is 452024401006.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Champaign
    County
    Champaign
    State
    Illinois
    Longitude
    -88.2464
    Latitude
    40.0909

    Comparable in this City

    • Value Estimation by Request
      1,331 SF

      211 Clark St

      STORE, RETAIL OUTLET
      211 Clark St, Champaign, IL 61820-4603
      View Details
    • Value Estimation by Request

      107 Green St

      Individual retail properties
      107 Green St, Champaign, IL 61820
      View Details
    • Value Estimation by Request
      29,075 SF

      1412 Prospect Ave

      Individual retail properties
      1412 Prospect Ave, Champaign, IL 61820
      View Details
    • Value Estimation by Request

      611 Neil St

      RETAIL STORES (PERSONAL SERVICES)
      611 Neil St, Champaign, IL 61820-5221
      View Details
    • Value Estimation by Request

      1701 Hagan St

      RETAIL STORES (PERSONAL SERVICES)
      1701 Hagan St, Champaign, IL 61820
      View Details
    • Value Estimation by Request
      9.00 Acres

      2000 Neil St Spc, Unit 2

      RETAIL STORES (PERSONAL SERVICES)
      2000 Neil St Spc, Champaign, IL 61820-7851
      View Details

    Similar Nearby for Sale

    • $3,850,000
      0.29 Acres

      Historic Downtown Champaign Mixed-Use Building

      Landmark building with retail, residential, and office space.
      41 E University Ave, Champaign, IL 61820
      View Details
    • Contact for pricing
      1,400 SF

      Multi-Tenant Building on University Avenue

      Multi-tenant building with high visibility and ample parking.
      505-519 E University Ave, Champaign, IL 61820
      View Details
    • Contact for pricing
      3,160 SF

      Freestanding Retail/Office Building for Lease

      Freestanding retail/office building in Champaign, subject to Savoy Zoning.
      2103 N Dunlap Ave, Champaign, IL 61820
      View Details
    • $1,250,000
      5,865 SF

      Downtown Champaign Mixed-Use Building

      Prime mixed-use property in downtown Champaign with rental income.
      320 N Neil St, Champaign, IL 61820
      View Details
    • $1,700,000
      0.09 Acres

      Champaign Retail Opportunity

      Retail space for sale in Champaign, Illinois.
      606 S 6Th St, Champaign, IL 61820
      View Details
    • $1,500,000

      Downtown Champaign Commercial Space

      Prominent commercial space in Downtown Champaign near popular venues.
      114 S Neil St, Champaign, IL 61820
      View Details

    Similar Nearby for Lease

    • $22 SF/Yr
      5,868 SF

      Champaign Retail Space: Neil St Corridor

      Modern Retail/Office Suite - High Traffic Area
      1005 Neil St, Champaign, IL 61820
      View Details
    • Contact for pricing
      12,163 SF

      Spacious Retail Sublease Opportunity

      Large retail space available for sublease in Champaign, Illinois.
      105-107 W Green St, Champaign, IL 61820
      View Details
    • Contact for pricing
      4,143 SF

      Downtown Champaign Retail Opportunity

      Redeveloped retail spaces in downtown Champaign, ranging from 1,782-5,990 SF.
      500 N Market St, Champaign, IL 61820
      View Details
    • Contact for pricing

      Renovated Retail/Office Space in Midtown

      1742 SF retail/office space in Champaign's thriving Midtown.
      112 E University Ave, Champaign, IL 61820
      View Details
    • Contact for pricing
      5,730 SF

      New Construction Retail/Office Space

      New construction space ideal for office, retail, or restaurant.
      205-211 E University Ave, Champaign, IL 61820
      View Details
    • Contact for pricing
      16,738 SF

      Retail Space Near Town Center

      Retail space with high visibility and convenient access.
      712-726 W Town Center Blvd, Champaign, IL 61820
      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.
    2035 Neil St
    Champaign, IL 61820
    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
    2035 Neil St, Champaign, IL, 61820
    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!