| Property Detail Name | Property Detail Value |
|---|---|
| Address | 419 Atkinson Dr APT 907, Honolulu, HI 96814 |
| Property Type | Condo |
| Price | $615,000 |
| Price Change | $125,100 |
| Tax Assessed Value | $407,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 896.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -25.2% |
| Monthly Rent | $2,458 |
| Net Operating Income | $712 |
| Cap Rate | 1.4% |
| Monthly Cash Flow | -$2,584 |
| Gross Rent Multiplier | 20.9 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $3,152 |
| Tax | $144 |
| HOA Fees | $1,541 |
| Insurance | $205 |
| Total Payment | $5,042 |