| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1310 Pensacola St #106, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $600,000 |
| Price Change | $0 |
| Tax Assessed Value | $582,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 745.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2012 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.5% |
| Monthly Rent | $2,919 |
| Net Operating Income | $2,188 |
| Cap Rate | 4.4% |
| Monthly Cash Flow | -$953 |
| Gross Rent Multiplier | 17.1 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,006 |
| Tax | $135 |
| HOA Fees | $551 |
| Insurance | $180 |
| Total Payment | $3,872 |