| Property Detail Name | Property Detail Value |
|---|---|
| Address | 380 Portlock Rd, Honolulu, HI 96825 |
| Property Type | Single Family |
| Price | $3,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,346,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 2,588.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.1% |
| Monthly Rent | $6,974 |
| Net Operating Income | $5,891 |
| Cap Rate | 2.2% |
| Monthly Cash Flow | -$11,438 |
| Gross Rent Multiplier | 38.8 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $16,571 |
| Tax | $758 |
| HOA Fees | $0 |
| Insurance | $1,083 |
| Total Payment | $18,412 |