Property Detail Name | Property Detail Value |
---|---|
Address | 45-107 Mahalani Cir, Kaneohe, HI 96744 |
Property Type | Single Family |
Price | $1,995,000 |
Price Change | $0 |
Tax Assessed Value | $1,523,800 |
Non Owner Occupied? | Yes |
Pre Foreclosure Auction | No |
Bedrooms | 3.0 |
Bathrooms | 3.0 |
Living Area | 2,200.0 |
Lot Area | 5045.0 |
Lot Area Unit | SQFT |
Year Built | 1957 |
Financial Metric Name | Financial Metric Value |
---|---|
Cash on Cash Return | -22.0% |
Monthly Rent | $3,971 |
Net Operating Income | $3,372 |
Cap Rate | 2.0% |
Monthly Cash Flow | -$7,312 |
Gross Rent Multiplier | 41.9 |
Debt Service Coverage Ratio | 0.3 |
Principal and Interest | $10,235 |
Tax | $449 |
HOA Fees | $0 |
Insurance | $599 |
Total Payment | $11,283 |