| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1100 Ala Moana Blvd #700, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $4,950,000 |
| Price Change | -$150,000 |
| Tax Assessed Value | $2,681,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,851.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.6% |
| Monthly Rent | $8,183 |
| Net Operating Income | $2,840 |
| Cap Rate | 0.7% |
| Monthly Cash Flow | -$23,554 |
| Gross Rent Multiplier | 50.4 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $25,239 |
| Tax | $1,155 |
| HOA Fees | $3,693 |
| Insurance | $1,650 |
| Total Payment | $31,737 |