| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7018 Hawaii Kai Dr #5-2, Honolulu, HI 96825 |
| Property Type | Townhouse |
| Price | $935,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $1,032,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,466.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.8% |
| Monthly Rent | $4,977 |
| Net Operating Income | $3,827 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,060 |
| Gross Rent Multiplier | 15.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $4,669 |
| Tax | $218 |
| HOA Fees | $838 |
| Insurance | $312 |
| Total Payment | $6,037 |