| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3656 Alani Dr, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $1,898,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,937,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 1,828.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.9% |
| Monthly Rent | $5,142 |
| Net Operating Income | $4,509 |
| Cap Rate | 2.9% |
| Monthly Cash Flow | -$5,038 |
| Gross Rent Multiplier | 30.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $9,104 |
| Tax | $443 |
| HOA Fees | $0 |
| Insurance | $633 |
| Total Payment | $10,180 |