Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $137k initial cash invested.
-14.47%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,780
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$4,438
Mortgage P&I
120%
$3,329
Property Taxes
5%
$152
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16-135 Ilima St, Keaau, HI 96749 | $2,268 | 4 | 2.5 | 1844 | 6.6 mi |
15-3011 Mako Way, Pahoa, HI 96778 | $2,650 | 3 | 3 | 1765 | 2.4 mi |
15-2000 19th Ave, Keaau, HI 96749 | $2,700 | 4 | 3 | 1400 | 7.5 mi |
15-1808 28th Ave, Keaau, HI 96749 | $3,200 | 4 | 2 | 1812 | 7.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality