36-2288 Puualaea Homestead Rd, Laupahoehoe, HI 96764
3 beds • 2 baths • 880 sqft
$526,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.9% first-year return on $111k initial cash invested.
-17.9%
Cash On Cash
3.19%
Cap Rate
0.48
DSCR
$2,105
Rent
-$1,649
Cashflow
Cash Flow
$2,105 income − $3,754 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$3,754
Mortgage P&I
140%
$2,944
Property Taxes
4%
$78
Home Insurance
9%
$186
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0