| Property Detail Name | Property Detail Value |
|---|---|
| Address | 600 Ala Moana Blvd #3301, Honolulu, HI 96813 |
| Property Type | Condo |
| Price | $1,475,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,371,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,133.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.2% |
| Monthly Rent | $5,952 |
| Net Operating Income | $4,130 |
| Cap Rate | 3.4% |
| Monthly Cash Flow | -$3,479 |
| Gross Rent Multiplier | 20.7 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $7,265 |
| Tax | $344 |
| HOA Fees | $1,330 |
| Insurance | $492 |
| Total Payment | $9,431 |