| Property Detail Name | Property Detail Value |
|---|---|
| Address | 183-4 Oko St #2604, Kailua, HI 96734 |
| Property Type | Townhouse |
| Price | $799,888 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,300.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.6% |
| Monthly Rent | $4,526 |
| Net Operating Income | $3,252 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$875 |
| Gross Rent Multiplier | 14.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,940 |
| Tax | $187 |
| HOA Fees | $1,007 |
| Insurance | $267 |
| Total Payment | $5,401 |