| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2101 Nuuanu Ave PENTHOUSE A5, Honolulu, HI 96817 |
| Property Type | Condo |
| Price | $525,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 2,567.0 |
| Lot Area | 3.632 |
| Lot Area Unit | ACRES |
| Year Built | 1981 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.6% |
| Monthly Rent | $3,025 |
| Net Operating Income | $1,793 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$1,018 |
| Gross Rent Multiplier | 14.5 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $2,693 |
| Tax | $118 |
| HOA Fees | $1,074 |
| Insurance | $158 |
| Total Payment | $4,043 |