Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $45,990 initial cash invested.
-5.4%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$1,600
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,807
Mortgage P&I
70%
$1,114
Property Taxes
11%
$170
Home Insurance
5%
$77
HOA
2%
$30
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15-2796 Aweoweo St, Pahoa, HI 96778 | $1,900 | 1 | 1.5 | 1200 | 1.8 mi |
15-2745 Kahala St, Pahoa, HI 96778 | $2,675 | 2 | 1 | 950 | 2.5 mi |
16-2063 Azure Rd, Rm 3, Pahoa, HI 96778 | $700 | 1 | 1 | 5.9 mi | |
15-595 Kahakai Blvd, Unit B, Pahoa, HI 96778 | $1,500 | 2 | 1 | 768 | 2.3 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