| Property Detail Name | Property Detail Value |
|---|---|
| Address | 44-313 Kaneohe Bay Dr APT B, Kaneohe, HI 96744 |
| Property Type | Single Family |
| Price | $2,425,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,284.0 |
| Lot Area | 6882.0 |
| Lot Area Unit | SQFT |
| Year Built | 1993 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.1% |
| Monthly Rent | $4,470 |
| Net Operating Income | $3,642 |
| Cap Rate | 1.8% |
| Monthly Cash Flow | -$9,345 |
| Gross Rent Multiplier | 45.2 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $12,441 |
| Tax | $546 |
| HOA Fees | $100 |
| Insurance | $728 |
| Total Payment | $13,815 |