| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1255 Koko Head Ave, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $1,249,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,067,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 3.0 |
| Living Area | 2,348.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.0% |
| Monthly Rent | $4,824 |
| Net Operating Income | $4,408 |
| Cap Rate | 4.2% |
| Monthly Cash Flow | -$1,867 |
| Gross Rent Multiplier | 21.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $5,984 |
| Tax | $291 |
| HOA Fees | $0 |
| Insurance | $416 |
| Total Payment | $6,691 |