| Property Detail Name | Property Detail Value |
|---|---|
| Address | 906 Koko Isle Cir #232303, Honolulu, HI 96825 |
| Property Type | Townhouse |
| Price | $1,450,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,264,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,400.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.6% |
| Monthly Rent | $5,086 |
| Net Operating Income | $3,274 |
| Cap Rate | 2.7% |
| Monthly Cash Flow | -$4,011 |
| Gross Rent Multiplier | 23.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $6,947 |
| Tax | $338 |
| HOA Fees | $1,329 |
| Insurance | $483 |
| Total Payment | $9,097 |