| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2475 Makiki Heights Dr, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $4,980,000 |
| Price Change | -$520,000 |
| Tax Assessed Value | $3,749,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 7.0 |
| Living Area | 4,537.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -24.7% |
| Monthly Rent | $7,713 |
| Net Operating Income | $6,053 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$20,500 |
| Gross Rent Multiplier | 53.8 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $25,391 |
| Tax | $1,162 |
| HOA Fees | $0 |
| Insurance | $1,660 |
| Total Payment | $28,213 |