92-1625 Princess Kaiulani Blvd, Ocean View, HI 96704
3 beds • 3 baths • 1352 sqft
$301,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.05% first-year return on $63,399 initial cash invested.
-3.05%
Cash On Cash
6.75%
Cap Rate
0.98
DSCR
$2,508
Rent
-$161
Cashflow
Cash Flow
$2,508 income − $2,669 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,508
Total Expenses
$2,669
Mortgage P&I
69%
$1,733
Property Taxes
8%
$191
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0