| Property Detail Name | Property Detail Value |
|---|---|
| Address | 278 Makaweli Pl, Honolulu, HI 96825 |
| Property Type | Single Family |
| Price | $4,100,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $3,489,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 5.0 |
| Living Area | 3,742.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -22.4% |
| Monthly Rent | $7,914 |
| Net Operating Income | $6,547 |
| Cap Rate | 1.9% |
| Monthly Cash Flow | -$15,315 |
| Gross Rent Multiplier | 43.2 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $20,905 |
| Tax | $957 |
| HOA Fees | $0 |
| Insurance | $1,367 |
| Total Payment | $23,229 |