120 Urban Way Dr

Swansea, IL 62226
image0

3 bd, 3 ba | 1,776 sqft | Built in 1977

slider image
slider image
slider image
List Price
$175,000

Initial Investment

$47,688

Purchase Price

$175,000

Down Payment

25%

Rent

$1,500

Total Return

$51,578

Annualized Return

16.1%

Cap Rate

6.1%

Gross Yield

10.3%

Cash Flow

$422

Appreciation

5.1%
refreshReset to Default
Edit Assumptions
Features

Lot Size

9,583

HOA

None
Spacious home in nice neighborhood convenient to almost everything, shopping, restaurants, fast food, entertainment. Wolf Branch School District. With some work and imagination, this home will shine again! Selling “as is” with seller making no repairs.

See more in Analysis
Payton Blaylock
EXP Realty LLC (Payton Blaylock-IL)
IL Agent License #475163463
Annual Financial Highlights

Expected Rent

$17,100

Expenses

-$3,264

Property Taxes

-$3,900

Loan Payments

-$9,514

Net Cash Flow

$422

See more in Financials

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • Properties listed on Roofstock are displayed from MLS data and are chosen by Roofstock for their investment potential—often as soon as it hits the market.
  • You can be represented in the purchase by a Roofstock-affiliated real estate agent who is an expert in investment properties and knows the local market.
  • Your offer can have an inspection contingency, which allows you to obtain a home inspection in order to review the property's condition.
  • Upon introduction to the Roofstock-affiliated agent, you may discuss your investing strategy with the agent who will assist you in the buying process.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Sarlisa Black
Agent License 475.204754
Coldwell Banker Brown Realtors
Certified Agent Brokerage:Payton Blaylock
EXP Realty LLC (Payton Blaylock-IL)
IL Brokerage License 477014144
SourceMid America Regional Information Systems (MARIS).
MLS #23005845
Last Updated: 02/13/2023 16:02
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.