| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2897 Kalawao St #61, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $2,189,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,950,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,356.0 |
| Lot Area | 0.31136363636363634 |
| Lot Area Unit | ACRES |
| Year Built | 2000 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.4% |
| Monthly Rent | $5,397 |
| Net Operating Income | $4,285 |
| Cap Rate | 2.3% |
| Monthly Cash Flow | -$7,438 |
| Gross Rent Multiplier | 33.8 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $11,230 |
| Tax | $493 |
| HOA Fees | $455 |
| Insurance | $657 |
| Total Payment | $12,835 |