| Property Detail Name | Property Detail Value |
|---|---|
| Address | 824 N Kalaheo Ave APT A, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $2,995,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,638,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 5.0 |
| Living Area | 3,958.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.1% |
| Monthly Rent | $7,916 |
| Net Operating Income | $6,418 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$9,552 |
| Gross Rent Multiplier | 31.5 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $15,271 |
| Tax | $699 |
| HOA Fees | $500 |
| Insurance | $998 |
| Total Payment | $17,468 |