| Property Detail Name | Property Detail Value |
|---|---|
| Address | 355 Aoloa St APT E202, Kailua, HI 96734 |
| Property Type | Townhouse |
| Price | $385,000 |
| Price Change | $0 |
| Tax Assessed Value | $438,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 814.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 5.1% |
| Monthly Rent | $3,168 |
| Net Operating Income | $2,340 |
| Cap Rate | 7.3% |
| Monthly Cash Flow | $327 |
| Gross Rent Multiplier | 10.1 |
| Debt Service Coverage Ratio | 1.2 |
| Principal and Interest | $1,923 |
| Tax | $90 |
| HOA Fees | $700 |
| Insurance | $128 |
| Total Payment | $2,841 |