| Property Detail Name | Property Detail Value |
|---|---|
| Address | 45-107 Mahalani Cir, Kaneohe, HI 96744 |
| Property Type | Single Family |
| Price | $1,995,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,523,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,200.0 |
| Lot Area | 5045.0 |
| Lot Area Unit | SQFT |
| Year Built | 1957 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -22.0% |
| Monthly Rent | $3,971 |
| Net Operating Income | $3,372 |
| Cap Rate | 2.0% |
| Monthly Cash Flow | -$7,312 |
| Gross Rent Multiplier | 41.9 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $10,235 |
| Tax | $449 |
| HOA Fees | $0 |
| Insurance | $599 |
| Total Payment | $11,283 |