Owner
$959,653
91-1084 KAILEOLEA DR, EWA BEACH, HI
Quick Facts
owner occupied
Yes
vacant
No
corporate owner
No
beds
3
baths
2
sq. ft.
1,449
property type
Single Family Residential
hoa
Yes
About
Residential
Building Quality C
Average Condition
Living Area
Garage
1 Story
Central
Steel
Central
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
2003
Building Size
1,449 sq ft
Lot Size
3,876 sq ft
Lot Size (Acres)
0.09 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
1-9-1-124-095-0000
County
Honolulu County, Hawaii
Metro Area
Urban Honolulu, HI
Zoning
U/05/00
Neighborhood/Subdivision
MAP 1135
Lot Number
14655
School District
Hawaii Department of Education
Legal Description
LOT 14655 MAP 1135 LCAPP 1069 3,876 SF TOG/E FOR ACCESS SUBJ/E 7790 FOR ACCESS/UTILITY MAP 1135 19,780 SF
Tax & Value Information
Market Value (Total)
$906,200
Building Value
$289,800
Land Value
$616,400
Annual Property Tax
$2,548
Tax Assessment Year
2024
Assessed Value
$906,200
Last Assessment Year
2025
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
12/23/2020
Recording Date
1/4/2021
Sales Document #
2021-T11326060
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$37,133
Return on Investment
15.60%
After Repair Value
$1,055,618
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$863,688
Renovation Cost
$47,983
Closing Costs (buying)
$17,274
Holding Costs
$26,204
Selling Costs
$63,337
Total Investment
$237,994
After Repair Value (ARV)
$1,055,618
Total Costs
$1,018,485
Estimated Profit
$37,133
Cash Invested
$220,720
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area