Unlock all features! Tap here to upgrade
3559 Lower Honoapiilani Rd APT 3A, Lahaina, HI 96761
1 beds • 1 baths • 562 sqft
$99,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 17.29% first-year return on $26,790 initial cash invested.
17.29%
Cash On Cash
12.81%
Cap Rate
2.06
DSCR
$3,930
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $3,544 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
6%
$6,000
Cashflow
Total Income
$3,930
Total Expenses
$3,544
Mortgage P&I
13%
$514
Property Taxes
0%
$12
Home Insurance
1%
$35
HOA
42%
$1,647
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432