Unlock all features! Tap here to upgrade
65-67 Sterling St, Fairfield, CT 06825
6 beds • 6 baths • 3500 sqft • 2 units
$1,095,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.25% first-year return on $266k initial cash invested.
5.25%
Cash On Cash
8.22%
Cap Rate
1.29
DSCR
$13,461
Rent
$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,461 income − $12,298 expenses = $1,163 cash flow
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$13,461
Total Expenses
$12,298
Mortgage P&I
43%
$5,797
Property Taxes
11%
$1,542
Home Insurance
3%
$383
HOA
0%
$0
Property Management
12%
$1,615
CapEx
4%
$538
Vacancy
3%
$404
Maintenance
4%
$538
Other
11%
$1,481