Unlock all features! Tap here to upgrade
83-5328 Painted Church Rd, Captain Cook, HI 96704
3 beds • 3 baths • 2281 sqft
$1,499,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $333k initial cash invested.
-13.7%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$7,090
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,090 income − $10,888 expenses = $3,798 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,090
Total Expenses
$10,888
Mortgage P&I
109%
$7,751
Property Taxes
3%
$200
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780