| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1619 Kamamalu Ave APT 302, Honolulu, HI 96813 |
| Property Type | Condo |
| Price | $575,000 |
| Price Change | $0 |
| Tax Assessed Value | $453,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 1.0 |
| Living Area | 863.0 |
| Lot Area | 0.7420110192837466 |
| Lot Area Unit | ACRES |
| Year Built | 1963 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.2% |
| Monthly Rent | $3,073 |
| Net Operating Income | $2,030 |
| Cap Rate | 4.2% |
| Monthly Cash Flow | -$979 |
| Gross Rent Multiplier | 15.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $2,880 |
| Tax | $129 |
| HOA Fees | $870 |
| Insurance | $173 |
| Total Payment | $4,052 |