| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1391 Kapiolani Blvd #2009, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $1,275,000 |
| Price Change | -$45,000 |
| Tax Assessed Value | $1,294,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,043.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.6% |
| Monthly Rent | $5,360 |
| Net Operating Income | $3,892 |
| Cap Rate | 3.7% |
| Monthly Cash Flow | -$2,686 |
| Gross Rent Multiplier | 19.8 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $6,280 |
| Tax | $298 |
| HOA Fees | $1,043 |
| Insurance | $425 |
| Total Payment | $8,046 |