2002 Celebration Park Cir
Belleville, IL 62220
List Price
$130,000
Initial Investment
$35,425Purchase Price
$130,000
Down Payment
25%
Rent
$1,100
Total Return
$33,996
Annualized Return
13.9%
Cap Rate
5.0%
Gross Yield
10.2%
Cash Flow
-$1,130
Appreciation
5.5%
Reset to DefaultEdit Assumptions
Features
Lot Size
2,178
HOA
None
Very well-maintained townhome with great location. Close to Scott Airforce Base and route 13/15. Brand new carpet, newer appliances and roof. 1 car attached garage and plenty of room to spread out. Dual Closets in primary bedroom. All applinances including washer and dryer are included. Wooded back yard gives privacy when relaxing on the patio or grilling. This is a must see!
See more in Analysis
Payton Blaylock
EXP Realty LLC (Payton Blaylock-IL)
IL Agent License #475163463
Annual Financial Highlights
Expected Rent
$12,540Expenses
-$2,802Property Taxes
-$3,800Loan Payments
-$7,067Net Cash Flow
-$1,130See 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:John Grissom
Agent License 475161823
Berkshire Hathaway Select
Agent License 475161823
Berkshire Hathaway Select
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 #23007664
Last Updated: 02/16/2023 11:02
MLS #23007664
Last Updated: 02/16/2023 11:02