| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3117 Catherine St, Honolulu, HI 96815 |
| Property Type | Single Family |
| Price | $1,999,990 |
| Price Change | -$250,010 |
| Tax Assessed Value | $1,883,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 5.0 |
| Living Area | 3,622.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.3% |
| Monthly Rent | $7,300 |
| Net Operating Income | $6,633 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$3,427 |
| Gross Rent Multiplier | 22.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $9,593 |
| Tax | $467 |
| HOA Fees | $0 |
| Insurance | $667 |
| Total Payment | $10,727 |