| Property Detail Name | Property Detail Value |
|---|---|
| Address | 294 Awakea Rd, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $2,650,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,923,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 2,545.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.8% |
| Monthly Rent | $7,578 |
| Net Operating Income | $6,695 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$7,435 |
| Gross Rent Multiplier | 29.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $13,512 |
| Tax | $618 |
| HOA Fees | $0 |
| Insurance | $883 |
| Total Payment | $15,013 |