| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2526 Booth Rd, Honolulu, HI 96813 |
| Property Type | Single Family |
| Price | $1,200,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,016,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,408.0 |
| Lot Area | 5561.0 |
| Lot Area Unit | SQFT |
| Year Built | 1973 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.6% |
| Monthly Rent | $3,327 |
| Net Operating Income | $2,967 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$3,314 |
| Gross Rent Multiplier | 30.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $6,011 |
| Tax | $270 |
| HOA Fees | $0 |
| Insurance | $360 |
| Total Payment | $6,641 |