| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4347 Pahoa Ave, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $3,780,000 |
| Price Change | -$200,000 |
| Tax Assessed Value | $4,625,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 5.0 |
| Living Area | 6,500.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.4% |
| Monthly Rent | $7,940 |
| Net Operating Income | $6,680 |
| Cap Rate | 2.1% |
| Monthly Cash Flow | -$13,475 |
| Gross Rent Multiplier | 39.7 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $19,273 |
| Tax | $882 |
| HOA Fees | $0 |
| Insurance | $1,260 |
| Total Payment | $21,415 |