| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1288 Ala Moana Blvd Penthouse C, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $9,900,000 |
| Price Change | -$1,100,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 6.0 |
| Living Area | 6,870.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -31.3% |
| Monthly Rent | $10,476 |
| Net Operating Income | $1,142 |
| Cap Rate | 0.1% |
| Monthly Cash Flow | -$51,645 |
| Gross Rent Multiplier | 78.8 |
| Debt Service Coverage Ratio | 0.0 |
| Principal and Interest | $50,477 |
| Tax | $2,310 |
| HOA Fees | $6,034 |
| Insurance | $3,300 |
| Total Payment | $62,121 |