| Property Detail Name | Property Detail Value |
|---|---|
| Address | 17 Laiki Pl, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $16,800,000 |
| Price Change | $4,000,000 |
| Tax Assessed Value | $7,076,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 7.0 |
| Bathrooms | 7.0 |
| Living Area | 5,902.0 |
| Lot Area | 0.30539485766758495 |
| Lot Area Unit | ACRES |
| Year Built | 2016 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -31.2% |
| Monthly Rent | $7,663 |
| Net Operating Income | $2,623 |
| Cap Rate | 0.2% |
| Monthly Cash Flow | -$87,348 |
| Gross Rent Multiplier | 182.7 |
| Debt Service Coverage Ratio | 0.0 |
| Principal and Interest | $86,191 |
| Tax | $3,780 |
| HOA Fees | $0 |
| Insurance | $5,040 |
| Total Payment | $95,011 |