| Property Detail Name | Property Detail Value |
|---|---|
| Address | 27-577 Old Mamalahoa Hwy #2, Papaikou, HI 96781 |
| Property Type | Single Family |
| Price | $2,685,000 |
| Price Change | -$65,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 5.0 |
| Living Area | 2,711.0 |
| Lot Area | 10.4 |
| Lot Area Unit | ACRES |
| Year Built | 2015 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -22.4% |
| Total ROI | -15.2% |
| Monthly Rent | $4,536 |
| Net Operating Income | $3,730 |
| Cap Rate | 1.7% |
| Monthly Cash Flow | -$10,044 |
| Gross Rent Multiplier | 49.3 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $13,170 |
| Tax | $604 |
| HOA Fees | $0 |
| Insurance | $806 |
| Total Payment | $14,580 |