| Property Detail Name | Property Detail Value |
|---|---|
| Address | 300 Kawaihae St APT F, Honolulu, HI 96825 |
| Property Type | Townhouse |
| Price | $799,000 |
| Price Change | -$60,000 |
| Tax Assessed Value | $727,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,470.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1973 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.5% |
| Monthly Rent | $4,494 |
| Net Operating Income | $3,454 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$728 |
| Gross Rent Multiplier | 14.8 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $4,002 |
| Tax | $180 |
| HOA Fees | $800 |
| Insurance | $240 |
| Total Payment | $5,222 |