| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3554 Trousseau St, Honolulu, HI 96815 |
| Property Type | Multi Family |
| Price | $2,500,000 |
| Price Change | -$300,000 |
| Tax Assessed Value | $1,825,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 8.0 |
| Bathrooms | 5.0 |
| Living Area | 2,572.0 |
| Lot Area | 9377.0 |
| Lot Area Unit | SQFT |
| Year Built | 1941 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -27.4% |
| Monthly Rent | $2,709 |
| Net Operating Income | $1,959 |
| Cap Rate | 0.9% |
| Monthly Cash Flow | -$11,430 |
| Gross Rent Multiplier | 76.9 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $12,826 |
| Tax | $563 |
| HOA Fees | $0 |
| Insurance | $750 |
| Total Payment | $14,139 |