| Property Detail Name | Property Detail Value |
|---|---|
| Address | 771 Mokapu Rd, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $2,495,000 |
| Price Change | -$200,000 |
| Tax Assessed Value | $1,838,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 4.0 |
| Living Area | 2,874.0 |
| Lot Area | 0.25895316804407714 |
| Lot Area Unit | ACRES |
| Year Built | 1965 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.9% |
| Monthly Rent | $7,493 |
| Net Operating Income | $6,744 |
| Cap Rate | 3.2% |
| Monthly Cash Flow | -$6,617 |
| Gross Rent Multiplier | 27.7 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $12,800 |
| Tax | $561 |
| HOA Fees | $0 |
| Insurance | $749 |
| Total Payment | $14,110 |