| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3330 Tantalus Dr, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $6,300,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,911,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 4,039.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -27.6% |
| Monthly Rent | $6,726 |
| Net Operating Income | $4,626 |
| Cap Rate | 0.9% |
| Monthly Cash Flow | -$28,966 |
| Gross Rent Multiplier | 78.1 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $32,122 |
| Tax | $1,470 |
| HOA Fees | $0 |
| Insurance | $2,100 |
| Total Payment | $35,692 |