| Property Detail Name | Property Detail Value |
|---|---|
| Address | 528 Halela St APT A, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $1,689,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,387,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 3.0 |
| Living Area | 1,800.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.5% |
| Monthly Rent | $5,269 |
| Net Operating Income | $4,706 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$3,789 |
| Gross Rent Multiplier | 26.7 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $8,101 |
| Tax | $394 |
| HOA Fees | $0 |
| Insurance | $563 |
| Total Payment | $9,058 |