| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1632 Ihiloa Loop, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $3,250,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $2,114,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 5.0 |
| Living Area | 3,472.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.2% |
| Monthly Rent | $7,473 |
| Net Operating Income | $6,390 |
| Cap Rate | 2.4% |
| Monthly Cash Flow | -$10,939 |
| Gross Rent Multiplier | 36.2 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $16,571 |
| Tax | $758 |
| HOA Fees | $0 |
| Insurance | $1,083 |
| Total Payment | $18,412 |