| Property Detail Name | Property Detail Value |
|---|---|
| Address | 45-173 Lilipuna Rd, Kaneohe, HI 96744 |
| Property Type | Single Family |
| Price | $1,125,000 |
| Price Change | -$125,000 |
| Tax Assessed Value | $1,196,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 10.0 |
| Bathrooms | 4.0 |
| Living Area | 4,074.0 |
| Lot Area | 10000.0 |
| Lot Area Unit | SQFT |
| Year Built | 1966 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 5.7% |
| Monthly Rent | $7,289 |
| Net Operating Income | $6,951 |
| Cap Rate | 7.4% |
| Monthly Cash Flow | $1,063 |
| Gross Rent Multiplier | 12.9 |
| Debt Service Coverage Ratio | 1.2 |
| Principal and Interest | $5,635 |
| Tax | $253 |
| HOA Fees | $0 |
| Insurance | $338 |
| Total Payment | $6,226 |