Log In/Sign Up
Your email has been sent.
200 North Jefferson Street 200 N Jefferson St 5 Unit Apartment Building $119,900 ($23,980/Unit) 17% Cap Rate Abingdon, IL 61410
Executive Summary
TURNKEY RENTALS!!! Cute 5 unit complex. Great condition. Fully occupied. Units will rent 600 each. BUILDING WILL GENERATE A 17%+ NET RETURN!!! Do not miss out on this amazing investment opportunity. Easy to manage.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$36,000
|
$10.71
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$36,000
|
$10.71
|
| Taxes |
$2,374
|
$0.71
|
| Operating Expenses |
$13,244
|
$3.94
|
| Total Expenses |
$15,618
|
$4.65
|
| Net Operating Income |
$20,382
|
$6.07
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $36,000 |
| Annual Per SF | $10.71 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $36,000 |
| Annual Per SF | $10.71 |
| Taxes | |
|---|---|
| Annual | $2,374 |
| Annual Per SF | $0.71 |
| Operating Expenses | |
|---|---|
| Annual | $13,244 |
| Annual Per SF | $3.94 |
| Total Expenses | |
|---|---|
| Annual | $15,618 |
| Annual Per SF | $4.65 |
| Net Operating Income | |
|---|---|
| Annual | $20,382 |
| Annual Per SF | $6.07 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 5 | $600.00 | - |
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 13-33-380-009 | Total Assessment | $30,220 (2025) |
| Land Assessment | $2,660 (2025) | Annual Taxes | $2,374 ($0.71/SF) |
| Improvements Assessment | $27,560 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
13-33-380-009
Land Assessment
$2,660 (2025)
Improvements Assessment
$27,560 (2025)
Total Assessment
$30,220 (2025)
Annual Taxes
$2,374 ($0.71/SF)
Tax Year
2026
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
200 North Jefferson Street | 200 N Jefferson St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.