36-2288 Puualaea Homestead Rd, Laupahoehoe, HI 96764
3 beds • 2 baths • 880 sqft
$526,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $129k initial cash invested.
-10.49%
Cash On Cash
4.44%
Cap Rate
0.66
DSCR
$3,158
Rent
-$1,123
Cashflow
Cash Flow
$3,158 income − $4,281 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$4,281
Mortgage P&I
93%
$2,944
Property Taxes
2%
$78
Home Insurance
6%
$186
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347