| Property Detail Name | Property Detail Value |
|---|---|
| Address | 289 Panio St, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $1,650,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,052,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 2.0 |
| Living Area | 1,772.0 |
| Lot Area | 9858.0 |
| Lot Area Unit | SQFT |
| Year Built | 1965 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.2% |
| Monthly Rent | $4,042 |
| Net Operating Income | $3,547 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$5,289 |
| Gross Rent Multiplier | 34.0 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $8,465 |
| Tax | $371 |
| HOA Fees | $0 |
| Insurance | $495 |
| Total Payment | $9,331 |