| Property Detail Name | Property Detail Value |
|---|---|
| Address | 47-669 Melekula Rd APT 6, Kaneohe, HI 96744 |
| Property Type | Single Family |
| Price | $1,215,000 |
| Price Change | $0 |
| Tax Assessed Value | $751,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,178.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.0% |
| Monthly Rent | $3,066 |
| Net Operating Income | $2,661 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$3,444 |
| Gross Rent Multiplier | 33.0 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $5,821 |
| Tax | $284 |
| HOA Fees | $0 |
| Insurance | $405 |
| Total Payment | $6,510 |