| Property Detail Name | Property Detail Value |
|---|---|
| Address | 461 Hao St, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $1,900,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,026,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 1,796.0 |
| Lot Area | 10672.0 |
| Lot Area Unit | SQFT |
| Year Built | 1952 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.2% |
| Monthly Rent | $4,977 |
| Net Operating Income | $4,407 |
| Cap Rate | 2.8% |
| Monthly Cash Flow | -$5,769 |
| Gross Rent Multiplier | 31.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $9,748 |
| Tax | $428 |
| HOA Fees | $0 |
| Insurance | $570 |
| Total Payment | $10,746 |