92-1625 Princess Kaiulani Blvd, Ocean View, HI 96704
3 beds • 3 baths • 1352 sqft
$301,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.87% first-year return on $81,399 initial cash invested.
6.87%
Cash On Cash
9.34%
Cap Rate
1.36
DSCR
$3,762
Rent
$466
Cashflow
Cash Flow
$3,762 income − $3,296 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,296
Mortgage P&I
46%
$1,733
Property Taxes
5%
$191
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414