| Property Detail Name | Property Detail Value |
|---|---|
| Address | 6 N Kalaheo Ave, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $4,349,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,992,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 5.0 |
| Living Area | 3,827.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.5% |
| Monthly Rent | $7,612 |
| Net Operating Income | $6,162 |
| Cap Rate | 1.7% |
| Monthly Cash Flow | -$17,027 |
| Gross Rent Multiplier | 47.6 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $22,174 |
| Tax | $1,015 |
| HOA Fees | $0 |
| Insurance | $1,450 |
| Total Payment | $24,639 |