Property Detail Name | Property Detail Value |
---|---|
Address | 47 Kailuana Pl, Kailua, HI 96734 |
Property Type | Single Family |
Price | $15,800,000 |
Price Change | $0 |
Tax Assessed Value | $5,683,600 |
Non Owner Occupied? | Yes |
Pre Foreclosure Auction | No |
Bedrooms | 6.0 |
Bathrooms | 8.0 |
Living Area | 5,804.0 |
Lot Area | 0.776216712580349 |
Lot Area Unit | ACRES |
Year Built | 2004 |
Financial Metric Name | Financial Metric Value |
---|---|
Cash on Cash Return | -31.6% |
Monthly Rent | $6,210 |
Net Operating Income | $1,470 |
Cap Rate | 0.1% |
Monthly Cash Flow | -$83,146 |
Gross Rent Multiplier | 212.0 |
Debt Service Coverage Ratio | 0.0 |
Principal and Interest | $81,061 |
Tax | $3,555 |
HOA Fees | $0 |
Insurance | $4,740 |
Total Payment | $89,356 |