| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3015 Kalakaua Ave APT 201, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $1,950,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $1,428,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,082.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.9% |
| Monthly Rent | $6,450 |
| Net Operating Income | $3,982 |
| Cap Rate | 2.5% |
| Monthly Cash Flow | -$5,826 |
| Gross Rent Multiplier | 25.2 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $9,353 |
| Tax | $455 |
| HOA Fees | $1,818 |
| Insurance | $650 |
| Total Payment | $12,276 |