Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$274,900

For Sale - Active
10800 N Trigger Rd, Dunlap, IL 61525
3 Beds
1 Bath
1,248 Square Feet
0.00 Acres Lot
Built in 1955
For Sale - Active
Units n/a
Checked: 22 hours ago
Updated: Sep 16, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$362
Cap Rate
4.1%
Cash-on-Cash Return
-6.9%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-2.7%

Property Description


0.00 Acres Lot
Built in 1955
For Sale - Active
Units n/a

Want a little bit of secluded paradice, just minutes from Peoria? Check out this 3 Bedroom 1 Bath Ranch home with a full basement, 42 x 40 outbuilding (complete with cement floors, woodburning stove, 220 amps, 12' overhead door, extra kitchen, and AC) all in DUNLAP SCHOOL DISTRICT and on 2.52 Acres that is zoned AG. There are 3 horse stalls and a large dog kennel on a cement slab. Walk the property and enjoy the 4 apple trees, 2 pear trees, and several deer stands up in the trees. It's a hunter's dream. The house has original hardwood flooring that is still in nice shape, newer deck, brand new roof (complete with new sheeting and shingles), new electrical panel, updated bath in 2025, and spacious rooms, all just awaiting your decorative touches. This home is available for immediate occupancy.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Detached Garage
  • Details: Detached, Guest, Gravel, Oversized
  • Garage Spaces: 6
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 1.0

Interior Features

  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Full, Unfinished

Exterior Features

  • Foundation: Brick/Mortar
  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0827400002
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1955

Tax Information

  • Annual Tax: $3,636

Utilities

  • Water & Sewer: Private
  • Heating: Propane, Wood, Forced Air
  • Cooling: Window Unit(s), Ceiling Fan(s), Central Air

Location

  • County: Peoria

Listing Details


Listed by:
Jeff A Dixon
Jim Maloof Realty, Inc.
(309) 645-7653

Source:
RMLS Alliance
MLS#: PA1260179
RMLS Alliance

Investment Summary


Monthly Cash Flow
-$362
Cap Rate
4.1%
Cash-on-Cash Return
-6.9%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-2.7%

Purchase Details

Find an Agent

Purchase price:
$274,900
Amount financed:
-$219,920
Down payment:
$54,980
Closing costs:
$8,247
Rehab costs:
$0
Initial cash invested:
$63,227
Square feet:
1,248
Cost per square foot:
$220
Monthly rent per square foot:
$1.44

Financing Details

Find a Lender

Loan amount:
$219,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,301
Property tax:
$303
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,730

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$303-$3,637
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (42%)
42%-$753-$9,037

Cash Flow


Monthly Yearly
Net operating income:
$939 $11,268
Mortgage payments:
-$1,301 -$15,612
Cash flow:
$362 $4,344