Great Waikiki 1 Bedroom 1 Bathroom with 1 Covered Parking!

YouTube Preview Image
Fairway Villa is centrally located in Waikiki. It is a building that is in the process of upgrading its common areas, is well managed and has a very bright future. This 1 bedroom 1 bathroom unit is priced at $300,000 and is being sold furnished (including a flat screen television). Enjoy washing your clothes in the stacked Bosch washer/dryer. Including the large open and very usable lanai the unit has a total are of 706 square feet. A tenant has just moved out, so it is ready for you to move in now! The unit was last rented for $1695 and, given the shifting market, we are projecting a rent of $1,595. The following is a brief analysis of a possible investment scenario based on a rental rate of $1,595 per month.

Monthly Expenses

Maintenance fee $466.35
Property Taxes $100 (estimated)
General Excise Tax $75.28
Total $641.63

Monthly Rent $1,595
Less Expenses $641.63
Net Income Before Mortgage Payments $953.37

COPY FAIRWAY VILLA COMPARABLE SALES.

An investor mortgage payment of $953.37 at 6.5%, amortized over 30 years will carry a mortgage of $150,800.

Based on a down payment of $149,200, this apartment is very close to a break-even cash flow.

Call me at 808-737-2093 or toll free at 877-737-2093 to see if this might meet your investment needs.

Note-please don’t rely on this information to make your investment decision. Make sure that you confirm the validity of the numbers contained in this analysis.

Other Available Investment Properties

2 Bedroom 2 Bathroom 2 Parking $225,000

3 Bedroom near University of Hawaii!

Makiki 2 Bedroom!

2 Bedroom with a view!

3 Bedroom for $249,000!

Leave a Reply

Copyright © 2007 Honolulu Real Estate Views     Agent Login     Design by Real Estate Tomato     Powered by Tomato Blogs

Add to Technorati Favorites Directory of Real Estate Blogs Find Blogs in the Blog
Directory Real Estate Top Blogs Real Estate blogs Real Estate Blogs - BlogCatalog Blog Directory blogarama - the blog directory