| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1720 Huna St #B501, Honolulu, HI 96817 |
| Property Type | Condo |
| Price | $395,000 |
| Price Change | $0 |
| Tax Assessed Value | $474,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 960.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.9% |
| Monthly Rent | $3,012 |
| Net Operating Income | $1,531 |
| Cap Rate | 4.7% |
| Monthly Cash Flow | -$585 |
| Gross Rent Multiplier | 10.9 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,024 |
| Tax | $92 |
| HOA Fees | $1,349 |
| Insurance | $132 |
| Total Payment | $3,597 |