| Property Detail Name | Property Detail Value |
|---|---|
| Address | 25-35 Ua Nahele St, Hilo, HI 96720 |
| Property Type | Single Family |
| Price | $829,500 |
| Price Change | $0 |
| Tax Assessed Value | $410,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,770.0 |
| Lot Area | 7819.0 |
| Lot Area Unit | SQFT |
| Year Built | 1985 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.0% |
| Monthly Rent | $2,597 |
| Net Operating Income | $2,348 |
| Cap Rate | 3.4% |
| Monthly Cash Flow | -$1,801 |
| Gross Rent Multiplier | 26.6 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $3,962 |
| Tax | $187 |
| HOA Fees | $0 |
| Insurance | $249 |
| Total Payment | $4,398 |