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 Long-Term investment with a projected -18.98% first-year return on $315k initial cash invested.
-18.98%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$4,727
Rent
-$4,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,727 income − $9,705 expenses = $4,978 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,727
Total Expenses
$9,705
Mortgage P&I
164%
$7,751
Property Taxes
4%
$200
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0