| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2627 Namauu Dr, Honolulu, HI 96817 |
| Property Type | Single Family |
| Price | $900,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,005,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,123.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.0% |
| Monthly Rent | $2,758 |
| Net Operating Income | $2,458 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$2,246 |
| Gross Rent Multiplier | 27.2 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $4,494 |
| Tax | $210 |
| HOA Fees | $0 |
| Insurance | $300 |
| Total Payment | $5,004 |