120 Urban Way Dr
Swansea, IL 62226
List Price
$175,000
Initial Investment
$47,688Purchase 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%
Reset to DefaultEdit 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
$17,100Expenses
-$3,264Property Taxes
-$3,900Loan Payments
-$9,514Net Cash Flow
$422See 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
Agent License 475.204754
Coldwell Banker Brown Realtors
Certified Agent Brokerage:Payton Blaylock
EXP Realty LLC (Payton Blaylock-IL)
IL Brokerage License 477014144
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
MLS #23005845
Last Updated: 02/13/2023 16:02