| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1717 Ala Wai Blvd APT 804, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $550,000 |
| Price Change | $0 |
| Tax Assessed Value | $605,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 928.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.7% |
| Monthly Rent | $3,424 |
| Net Operating Income | $1,743 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$1,163 |
| Gross Rent Multiplier | 13.4 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $2,778 |
| Tax | $128 |
| HOA Fees | $1,498 |
| Insurance | $183 |
| Total Payment | $4,587 |