Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $118k initial cash invested.
-18.25%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$2,770
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $4,564 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$4,564
Mortgage P&I
105%
$2,897
Property Taxes
27%
$751
Home Insurance
7%
$197
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
160 Keonekai Rd, Apt 12-201, Kihei, HI 96753 | $2,500 | 2 | 1 | 625 | 1.1 mi |
160 Keonekai Rd, Apt 14-205, Kihei, HI 96753 | $2,550 | 2 | 1 | 625 | 1.1 mi |
160 Keonekai Rd, Apt 14-202, Kihei, HI 96753 | $2,900 | 2 | 1 | 625 | 1.1 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