| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1118 Ala Moana Blvd APT 3400, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $16,900,000 |
| Price Change | $0 |
| Tax Assessed Value | $9,666,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 5.0 |
| Living Area | 4,192.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2016 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.6% |
| Monthly Rent | $52,029 |
| Net Operating Income | $40,976 |
| Cap Rate | 2.9% |
| Monthly Cash Flow | -$49,531 |
| Gross Rent Multiplier | 27.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $86,704 |
| Tax | $3,803 |
| HOA Fees | $5,983 |
| Insurance | $5,070 |
| Total Payment | $101,560 |