| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1310 Pensacola St #307, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $565,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $569,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 747.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.3% |
| Monthly Rent | $2,768 |
| Net Operating Income | $1,965 |
| Cap Rate | 4.2% |
| Monthly Cash Flow | -$1,063 |
| Gross Rent Multiplier | 17.0 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $2,896 |
| Tax | $132 |
| HOA Fees | $615 |
| Insurance | $188 |
| Total Payment | $3,831 |