| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1122 Mokulua Dr, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $7,250,000 |
| Price Change | -$500,000 |
| Tax Assessed Value | $5,624,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 4.0 |
| Living Area | 2,228.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.4% |
| Monthly Rent | $6,816 |
| Net Operating Income | $4,399 |
| Cap Rate | 0.7% |
| Monthly Cash Flow | -$34,259 |
| Gross Rent Multiplier | 88.6 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $36,966 |
| Tax | $1,692 |
| HOA Fees | $0 |
| Insurance | $2,417 |
| Total Payment | $41,075 |