| Property Detail Name | Property Detail Value |
|---|---|
| Address | 990 Apokula Pl, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $1,865,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $1,332,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 2.0 |
| Living Area | 1,791.0 |
| Lot Area | 8350.0 |
| Lot Area Unit | SQFT |
| Year Built | 1970 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.5% |
| Monthly Rent | $5,717 |
| Net Operating Income | $5,157 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$4,831 |
| Gross Rent Multiplier | 27.2 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $9,568 |
| Tax | $420 |
| HOA Fees | $0 |
| Insurance | $560 |
| Total Payment | $10,548 |