| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3849 Poka St, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $6,900,000 |
| Price Change | -$500,000 |
| Tax Assessed Value | $5,899,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 7 |
| Bathrooms | 8.0 |
| Living Area | 5,435.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.9% |
| Monthly Rent | $5,820 |
| Net Operating Income | $3,520 |
| Cap Rate | 0.6% |
| Monthly Cash Flow | -$33,271 |
| Gross Rent Multiplier | 98.8 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $35,181 |
| Tax | $1,610 |
| HOA Fees | $0 |
| Insurance | $2,300 |
| Total Payment | $39,091 |