| Property Detail Name | Property Detail Value |
|---|---|
| Address | 235 Portlock Rd, Honolulu, HI 96825 |
| Property Type | Single Family |
| Price | $4,800,000 |
| Price Change | -$800,000 |
| Tax Assessed Value | $3,429,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 6.0 |
| Living Area | 4,736.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.8% |
| Monthly Rent | $8,192 |
| Net Operating Income | $6,592 |
| Cap Rate | 1.6% |
| Monthly Cash Flow | -$19,002 |
| Gross Rent Multiplier | 48.8 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $24,474 |
| Tax | $1,120 |
| HOA Fees | $0 |
| Insurance | $1,600 |
| Total Payment | $27,194 |