| Property Detail Name | Property Detail Value |
|---|---|
| Address | 46-245 Lilipuna Rd, Kaneohe, HI 96744 |
| Property Type | Single Family |
| Price | $1,650,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $1,493,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,546.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.3% |
| Monthly Rent | $4,703 |
| Net Operating Income | $4,097 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$4,202 |
| Gross Rent Multiplier | 29.2 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $7,914 |
| Tax | $385 |
| HOA Fees | $56 |
| Insurance | $550 |
| Total Payment | $8,905 |