| Property Detail Name | Property Detail Value |
|---|---|
| Address | 60 N Kalaheo Ave, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $2,900,000 |
| Price Change | -$75,000 |
| Tax Assessed Value | $2,555,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 1,853.0 |
| Lot Area | 0.3325298438934803 |
| Lot Area Unit | ACRES |
| Year Built | 1952 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.7% |
| Monthly Rent | $6,883 |
| Net Operating Income | $6,013 |
| Cap Rate | 2.5% |
| Monthly Cash Flow | -$9,518 |
| Gross Rent Multiplier | 35.1 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $14,878 |
| Tax | $653 |
| HOA Fees | $0 |
| Insurance | $870 |
| Total Payment | $16,401 |