| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1276 Mokulua Dr, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $7,770,000 |
| Price Change | $570,000 |
| Tax Assessed Value | $5,566,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 5.0 |
| Living Area | 3,275.0 |
| Lot Area | 0.2997015610651974 |
| Lot Area Unit | ACRES |
| Year Built | 1936 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.8% |
| Monthly Rent | $6,655 |
| Net Operating Income | $4,324 |
| Cap Rate | 0.7% |
| Monthly Cash Flow | -$37,287 |
| Gross Rent Multiplier | 97.3 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $39,863 |
| Tax | $1,748 |
| HOA Fees | $0 |
| Insurance | $2,331 |
| Total Payment | $43,942 |