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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$195,900

For Sale - Active
1357 Jeffrey Dr, Rantoul, IL 61866
3 Beds
2 Baths
1,488 Square Feet
0.00 Acres Lot
Built in 1969
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 23, 2025 at 06:40AM

Investment Summary


Monthly Cash Flow
$267
Cap Rate
7.3%
Cash-on-Cash Return
7.1%
Debt Coverage Ratio
1.29
Internal Rate of Return (5 years)
10.9%

Property Description


0.00 Acres Lot
Built in 1969
For Sale - Active
Units n/a

Step into this beautifully updated brick ranch, perfectly situated on a corner lot. This 3-bedroom, 2-bath home features all-new flooring and a completely remodeled kitchen equipped with brand-new appliances. The updated master bath offers a touch of modern luxury, while a brand-new roof ensures peace of mind for years to come. A spacious 2-car garage opens to a charming 3-season sunroom, now boasting sleek epoxy floors, perfect for relaxing or entertaining. The fenced-in backyard provides privacy and space for outdoor enjoyment. This home is a seamless blend of style and comfort, ready for its next owner. Some updates include- New Roof 2024, all new kitchen and appliances 2024, updated master bath 2024, all new vinyl plank flooring and fresh paint 2024

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: Garage
  • Details: Concrete, On Site, Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Foundation: Block
  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 140336302031
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1969

Tax Information

  • Annual Tax: $3,892

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Champaign

Listing Details


Listed by:
Jeanette During
TOWN & COUNTRY REALTY,LLP
(217) 202-3050

Source:
Midwest Real Estate Data (MRED)
MLS#: 12257253
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
$267
Cap Rate
7.3%
Cash-on-Cash Return
7.1%
Debt Coverage Ratio
1.29
Internal Rate of Return (5 years)
10.9%

Purchase Details

Find an Agent

Purchase price:
$195,900
Amount financed:
-$156,720
Down payment:
$39,180
Closing costs:
$5,877
Rehab costs:
$0
Initial cash invested:
$45,057
Square feet:
1,488
Cost per square foot:
$132
Monthly rent per square foot:
$1.48

Financing Details

Find a Lender

Loan amount:
$156,720
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$927
Property tax:
$324
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,405

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$324-$3,892
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$874-$10,492

Cash Flow


Monthly Yearly
Net operating income:
$1,194 $14,328
Mortgage payments:
-$927 -$11,124
Cash flow:
$267 $3,204