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

$65,000

For Sale - Active
912 Crescent Dr Apt 1-4, Champaign, IL 61821
1 Bed
1 Bath
780 Square Feet
0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 30, 2025 at 11:18PM

Investment Summary


Monthly Cash Flow
$697
Cap Rate
12.9%
Cash-on-Cash Return
12.5%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
16.2%

Property Description


0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a

Enjoy easy, low-maintenance living in this inviting first-floor condo! Featuring one bedroom and one bathroom, this home is perfectly situated near schools, grocery stores, coffee shops, the bus line, and a refreshing community swimming pool-everything you need is just steps away. The affordable condo fees cover water, lawn care, snow removal, exterior maintenance, and garbage service, so you can spend more time enjoying life and less time on chores. A great choice for first-time buyers, downsizers, or anyone looking for convenience and comfort in one package!

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

  • Details: On Site, Detached, Garage
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

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

Interior Features

  • # of Rooms: 4
  • # of Stories: 1
  • Basement Description: None

HOA

  • Has HOA: Yes
  • HOA Fee: $133/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 442015284004
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1974

Tax Information

  • Annual Tax: $798

Utilities

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

Location

  • County: Champaign

Listing Details


Listed by:
Creg McDonald
Realty Select One
(217) 359-7971

Source:
Midwest Real Estate Data (MRED)
MLS#: 12446100
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
$697
Cap Rate
12.9%
Cash-on-Cash Return
12.5%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
16.2%

Purchase Details

Find an Agent

Purchase price:
$65,000
Amount financed:
$0
Down payment:
$65,000
Closing costs:
$1,950
Rehab costs:
$0
Initial cash invested:
$66,950
Square feet:
780
Cost per square foot:
$83
Monthly rent per square foot:
$1.67

Financing Details

Find a Lender

Loan amount:
$0

Financing is not included in this analysis because the purchase price is under $75,000. Most lenders have minimum loan amounts and typically do not provide financing for properties below this threshold. However, if you’d like to include financing, you can customize the value through the Customize Inputs tab.

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$67-$798
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (10%)
10%-$133-$1,596
Total operating expenses: (40%)
40%-$525-$6,294

Cash Flow


Monthly Yearly
Net operating income:
$697 $8,364
Mortgage payments:
$0 $0
Cash flow:
$697 $8,364