| Property Detail Name | Property Detail Value |
|---|---|
| Address | 222 Liliuokalani Ave APT 404, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $650,000 |
| Price Change | $0 |
| Tax Assessed Value | $523,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,040.0 |
| Lot Area | 0.33000459136822774 |
| Lot Area Unit | ACRES |
| Year Built | 1968 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.6% |
| Monthly Rent | $3,325 |
| Net Operating Income | $2,366 |
| Cap Rate | 4.4% |
| Monthly Cash Flow | -$1,036 |
| Gross Rent Multiplier | 16.3 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,256 |
| Tax | $146 |
| HOA Fees | $764 |
| Insurance | $195 |
| Total Payment | $4,361 |