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 Long-Term investment with a projected -17.18% first-year return on $264k initial cash invested.
-17.18%
Cash On Cash
2.8%
Cap Rate
0.45
DSCR
$4,779
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $8,563 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,779
Total Expenses
$8,563
Mortgage P&I
136%
$6,485
Property Taxes
8%
$363
Home Insurance
10%
$455
HOA
0%
$17
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0