| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1169 Mona St, Honolulu, HI 96821 |
| Property Type | Multi Family |
| Price | $2,450,000 |
| Price Change | $270,000 |
| Tax Assessed Value | $2,130,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 3,774.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -25.3% |
| Monthly Rent | $3,549 |
| Net Operating Income | $2,732 |
| Cap Rate | 1.3% |
| Monthly Cash Flow | -$10,332 |
| Gross Rent Multiplier | 57.5 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $12,492 |
| Tax | $572 |
| HOA Fees | $0 |
| Insurance | $817 |
| Total Payment | $13,881 |