Unlock all features! Tap here to upgrade
73-4662 Old Mamalahoa Hwy #3A, Kailua Kona, HI 96740
3 beds • 3 baths • 1832 sqft
$1,258,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $282k initial cash invested.
-11.01%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$7,168
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,168 income − $9,757 expenses = $2,589 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,168
Total Expenses
$9,757
Mortgage P&I
90%
$6,485
Property Taxes
5%
$363
Home Insurance
6%
$455
HOA
0%
$17
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788