| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1484 Halekoa Dr, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $1,225,000 |
| Price Change | $0 |
| Tax Assessed Value | $920,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 4.0 |
| Living Area | 1,971.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 0.7% |
| Monthly Rent | $6,703 |
| Net Operating Income | $6,295 |
| Cap Rate | 6.2% |
| Monthly Cash Flow | $140 |
| Gross Rent Multiplier | 15.2 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $5,869 |
| Tax | $286 |
| HOA Fees | $0 |
| Insurance | $408 |
| Total Payment | $6,563 |