| Property Detail Name | Property Detail Value |
|---|---|
| Address | 223 Saratoga Rd #1008, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $429,000 |
| Price Change | $0 |
| Tax Assessed Value | $445,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 0 |
| Bathrooms | 1.0 |
| Living Area | 510.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.8% |
| Monthly Rent | $3,096 |
| Net Operating Income | $1,816 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$483 |
| Gross Rent Multiplier | 11.5 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,199 |
| Tax | $100 |
| HOA Fees | $1,137 |
| Insurance | $143 |
| Total Payment | $3,579 |