Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.62% first-year return on $109k initial cash invested.
8.62%
Cash On Cash
7.31%
Cap Rate
1.44
DSCR
$4,720
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
2.9%
Mortgage Duration
21yr.
Cash To Invest
Total
$109k
Downpayment
20%
$109k
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,720
Total Expenses
$3,938
Mortgage P&I
49%
$2,297
Property Taxes
6%
$279
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
0%
$0
Maintenance
5%
$236
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
73-1485 Hao Pl, Kailua Kona, HI 96740 | $5,500 | 3 | 3 | 2042 | 2.3 mi |
73-4370 Moana Hema Pl, Kailua Kona, HI 96740 | $4,800 | 3 | 3 | 1582 | 1.6 mi |
73-4387 Punawele St, Kailua Kona, HI 96740 | $4,900 | 3 | 2 | 1750 | 0.4 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