| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3735 Diamond Head Rd APT A, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $12,000,000 |
| Price Change | $0 |
| Tax Assessed Value | $4,841,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 4.0 |
| Living Area | 3,834.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -31.0% |
| Monthly Rent | $6,077 |
| Net Operating Income | $2,077 |
| Cap Rate | 0.2% |
| Monthly Cash Flow | -$61,907 |
| Gross Rent Multiplier | 164.6 |
| Debt Service Coverage Ratio | 0.0 |
| Principal and Interest | $61,184 |
| Tax | $2,800 |
| HOA Fees | $0 |
| Insurance | $4,000 |
| Total Payment | $67,984 |