| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1 Keahole Pl APT 2505, Honolulu, HI 96825 |
| Property Type | Condo |
| Price | $894,900 |
| Price Change | $0 |
| Tax Assessed Value | $902,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,430.0 |
| Lot Area | 8.565 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.1% |
| Monthly Rent | $4,810 |
| Net Operating Income | $2,924 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$1,805 |
| Gross Rent Multiplier | 15.5 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,520 |
| Tax | $209 |
| HOA Fees | $1,588 |
| Insurance | $298 |
| Total Payment | $6,615 |