| Property Detail Name | Property Detail Value |
|---|---|
| Address | 6703 Hawaii Kai Dr, Honolulu, HI 96825 |
| Property Type | Single Family |
| Price | $3,275,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,641,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 3.0 |
| Living Area | 2,842.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.1% |
| Monthly Rent | $7,632 |
| Net Operating Income | $6,490 |
| Cap Rate | 2.4% |
| Monthly Cash Flow | -$10,972 |
| Gross Rent Multiplier | 35.8 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $16,698 |
| Tax | $764 |
| HOA Fees | $50 |
| Insurance | $1,092 |
| Total Payment | $18,604 |