| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1888 Kalakaua Ave APT 3203, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $835,000 |
| Price Change | $0 |
| Tax Assessed Value | $925,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,274.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.7% |
| Monthly Rent | $4,967 |
| Net Operating Income | $2,643 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$1,770 |
| Gross Rent Multiplier | 14.0 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,218 |
| Tax | $195 |
| HOA Fees | $2,046 |
| Insurance | $278 |
| Total Payment | $6,737 |