| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2888 Ala Ilima St APT 1408, Honolulu, HI 96818 |
| Property Type | Condo |
| Price | $205,000 |
| Price Change | $0 |
| Tax Assessed Value | $218,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1.0 |
| Bathrooms | 1.0 |
| Living Area | 350.0 |
| Lot Area | 1.151 |
| Lot Area Unit | ACRES |
| Year Built | 1978 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -2.8% |
| Monthly Rent | $1,562 |
| Net Operating Income | $1,000 |
| Cap Rate | 5.9% |
| Monthly Cash Flow | -$97 |
| Gross Rent Multiplier | 10.9 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $1,051 |
| Tax | $46 |
| HOA Fees | $500 |
| Insurance | $62 |
| Total Payment | $1,659 |