| Property Detail Name | Property Detail Value |
|---|---|
| Address | 6601 Hawaii Kai Dr, Honolulu, HI 96825 |
| Property Type | Single Family |
| Price | $2,998,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,195,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 4.0 |
| Living Area | 2,428.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.8% |
| Monthly Rent | $7,583 |
| Net Operating Income | $6,584 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$9,402 |
| Gross Rent Multiplier | 32.9 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $15,286 |
| Tax | $700 |
| HOA Fees | $0 |
| Insurance | $999 |
| Total Payment | $16,985 |