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 Mid-Term investment with a projected -8.1% first-year return on $191k initial cash invested.
-8.1%
Cash On Cash
5.01%
Cap Rate
0.76
DSCR
$5,343
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,631 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,631
Mortgage P&I
84%
$4,510
Property Taxes
0%
$8
Home Insurance
6%
$296
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588