| Property Detail Name | Property Detail Value |
|---|---|
| Address | 47-257 Hui Iwa St Suite 51, Kaneohe, HI 96744 |
| Property Type | Townhouse |
| Price | $825,000 |
| Price Change | $0 |
| Tax Assessed Value | $821,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,650.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.1% |
| Monthly Rent | $3,827 |
| Net Operating Income | $2,513 |
| Cap Rate | 3.7% |
| Monthly Cash Flow | -$1,800 |
| Gross Rent Multiplier | 18.0 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,120 |
| Tax | $193 |
| HOA Fees | $1,039 |
| Insurance | $275 |
| Total Payment | $5,627 |