05/18/2026
Purchase Price
$1,100,000.00
Down Payment ($)
9
Down Payment %
20.00%
Closing Costs ($)
10
Closing Costs% (of Purchase)
1.50%
Amount Invested ($)
11
Interest Rate (Annual)
6.50%
Loan Amount ($)
12
Loan Term (Years)
30
Monthly Mortgage Payment (P&I)
3
Number of Units
4
Monthly Rental Income (Effective)
4
Total Monthly Rent
$8,450.00
Annual Rental Income (Effective)
Avg Monthly Rent per Unit
$2,112.50
Monthly Management Fee
% Occupancy
100.00%
Monthly Insurance
Management Fee % (of Rent)
0.00%
Monthly Taxes
Insurance (Annual)
$2,800.00
Monthly Mortgage Insurance (PMI)
Taxes (Annual)
$10,450.00
Monthly Water & Sewer
Mortgage Insurance / MI (Annual)
$0.00
Total Monthly Expenses
Water & Sewer (Annual)
$0.00
Net Monthly Income
Net Annual Income
Cash-on-Cash ROl
CLIENT SUMMARY
Purchase Price
$1,100,000.00
+
川
ROI Model -