| Property Detail Name | Property Detail Value |
|---|---|
| Address | 889 Alahaki St, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $1,200,000 |
| Price Change | -$150,000 |
| Tax Assessed Value | $1,476,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,508.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.7% |
| Monthly Rent | $4,496 |
| Net Operating Income | $4,096 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$1,934 |
| Gross Rent Multiplier | 22.2 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $5,750 |
| Tax | $280 |
| HOA Fees | $0 |
| Insurance | $400 |
| Total Payment | $6,430 |