| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1231 Ala Alii St APT 18, Honolulu, HI 96818 |
| Property Type | Condo |
| Price | $559,000 |
| Price Change | $0 |
| Tax Assessed Value | $538,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 1.0 |
| Living Area | 768.0 |
| Lot Area | 4.005 |
| Lot Area Unit | ACRES |
| Year Built | 1985 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.3% |
| Monthly Rent | $2,208 |
| Net Operating Income | $1,379 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$1,615 |
| Gross Rent Multiplier | 21.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $2,868 |
| Tax | $126 |
| HOA Fees | $661 |
| Insurance | $168 |
| Total Payment | $3,823 |