| Property Detail Name | Property Detail Value |
|---|---|
| Address | 604 Punaa St #B, Kailua, HI 96734 |
| Property Type | Single Family |
| Price | $1,300,000 |
| Price Change | $350,000 |
| Tax Assessed Value | $1,226,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,328.0 |
| Lot Area | 3492.0 |
| Lot Area Unit | SQFT |
| Year Built | 1992 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.4% |
| Monthly Rent | $4,301 |
| Net Operating Income | $3,911 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$2,894 |
| Gross Rent Multiplier | 25.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $6,512 |
| Tax | $293 |
| HOA Fees | $0 |
| Insurance | $390 |
| Total Payment | $7,195 |