Unlock all features! Tap here to upgrade
76-227 E Royal Poinciana Dr #B, Kailua Kona, HI 96740
3 beds • 2 baths • 1328 sqft
$822,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.12% first-year return on $173k initial cash invested.
-15.12%
Cash On Cash
3.66%
Cap Rate
0.56
DSCR
$3,562
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $5,740 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,562
Total Expenses
$5,740
Mortgage P&I
127%
$4,510
Property Taxes
0%
$8
Home Insurance
8%
$296
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0