Champaign
Investment Analysis

Champaign, IL
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
65
Investment Score
Buy
Cap Rate (Est.)
3.1%
Gross Yield
5.1%
P/R Ratio
17.8x
YoY Growth
+5.5%
Median Home Price
$207,000
Average Rent (1BR)
$885/mo
Median Income
$46,232
Population
89,191

Investment Breakdown

47
Value Score
100
Growth Score
57
Safety Score
59
Afford Score

Champaign has a price-to-rent ratio of 17.8x, which indicates buying is moderately favorable.

The estimated cap rate of 3.1% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +5.5% shows strong appreciation momentum.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $885
Annual Gross $10,620

Est. Monthly Expenses

Property Tax (~1.5%) -$259
Insurance (~0.5%) -$86
Maintenance (~1%) -$173
Est. Net Cash Flow $368/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Champaign Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$225K2027$237Kโ–ฒ 5.2%2028$249Kโ–ฒ 10.5%20232024Now
$262K$179K
Current
$207K
2026
Projected
$237K
โ†‘ 5.2% by 2027
Projected
$249K
โ†‘ 10.5% by 2028
5yr CAGR:+6.9%
Confidence:High
Rยฒ:0.98
โ–ผ

Our Champaign housing market forecast for 2026-2028 suggests a period of moderated but stable appreciation, driven by the persistent strength of the University of Illinois and its related healthcare and tech sectors. With a current median home price of $225,446 and a robust 5-year price change of 40.5%, the market has demonstrated significant resilience. The key question for potential buyers is will Champaign home prices drop? Given the low inventory, reflected in a swift 27 days on market, and a healthy Risk Grade of A, a significant price correction appears unlikely. Instead, price growth is expected to normalize, aligning more closely with the area's 5-year CAGR of 6.9% rather than the recent spike.

Affordability remains a central theme, though the price-to-rent ratio of 19.4x suggests buying is not an obvious bargain compared to the national average. This dynamic, coupled with a neutral buy/rent verdict, indicates that the market will likely see balanced activity from both owner-occupants and investors. The Champaign real estate landscape in 2027 will continue to be shaped by the university's economic influence, which provides a stable demand floor. While the market temperature of 67/100 points to healthy activity, the outlook for Champaign in 2027 is one of steady, incremental gains rather than explosive growth, as the area works to maintain its appeal amidst broader affordability challenges.

Projected Cap Rate (2027)
2.8%
5yr CAGR
+6.9%

Job Market

Unemployment 4.5%
National avg: 3.7%
Job Growth (YoY) +0.5%

Healthcare

77
Score
Good

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.3%
Months Supply 3.6
Price Drops 16%
Gone in 2 Wks 48%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Champaign.

Total ROI
57%
on $41,400 invested
Annual ROI
9.4%
compounded
Total Return
$23,399
appreciation + cashflow
Mo. Cash Flow
-$756
year 1 estimate
Equity Growth Over 5 Years
Y155kY268kY383kY499kY5115k
Appreciation
$64,054
Cash Flow
-$40,654
Final Equity
$115,158

* Estimates based on 5.5% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Champaign

Property

Purchase Price$207,000
Monthly Rent$885
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$710
Monthly Cash Flow
-$8,525/ year
-20.6%
Cash-on-Cash
1.9%
Cap Rate

Monthly Breakdown

+ Rental Income$885
โˆ’ Mortgage (P&I)$1,047
โˆ’ Property Tax$207
โˆ’ Insurance$125
โˆ’ Maintenance$173
โˆ’ Vacancy Loss$44
= Net Cash Flow-$710

Investment Summary

Down Payment
$41,400
Loan Amount
$165,600
Total Monthly Expenses
$1,595
Gross Yield
5.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026