| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2522 Liliha St, Honolulu, HI 96817 |
| Property Type | Single Family |
| Price | $1,275,000 |
| Price Change | -$75,000 |
| Tax Assessed Value | $1,233,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,254.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.0% |
| Monthly Rent | $4,716 |
| Net Operating Income | $4,291 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$2,116 |
| Gross Rent Multiplier | 22.5 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $6,109 |
| Tax | $298 |
| HOA Fees | $0 |
| Insurance | $425 |
| Total Payment | $6,832 |