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 might be a fair Mid-Term investment with a projected 1.78% first-year return on $68,001 initial cash invested.
1.78%
Cash On Cash
7.45%
Cap Rate
1.17
DSCR
$2,979
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,878 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,878
Mortgage P&I
42%
$1,259
Property Taxes
13%
$377
Home Insurance
3%
$86
HOA
5%
$144
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328