| Property Detail Name | Property Detail Value |
|---|---|
| Address | 642 N Vineyard Blvd APT E, Honolulu, HI 96817 |
| Property Type | Single Family |
| Price | $955,000 |
| Price Change | -$30,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 989.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.4% |
| Monthly Rent | $3,658 |
| Net Operating Income | $3,340 |
| Cap Rate | 4.2% |
| Monthly Cash Flow | -$1,652 |
| Gross Rent Multiplier | 21.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,769 |
| Tax | $223 |
| HOA Fees | $0 |
| Insurance | $318 |
| Total Payment | $5,310 |