Unlock all features! Tap here to upgrade
207 Tamarack Hollow St SW, Poplar Grove, IL 61065
3 beds • 2 baths • 2053 sqft
$238,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.5% first-year return on $50,001 initial cash invested.
-9.5%
Cash On Cash
4.85%
Cap Rate
0.76
DSCR
$1,986
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,382 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,382
Mortgage P&I
63%
$1,259
Property Taxes
19%
$377
Home Insurance
4%
$86
HOA
7%
$144
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0