| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7018 Hawaii Kai Dr Unit 206, Honolulu, HI 96825 |
| Property Type | Townhouse |
| Price | $1,025,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,582.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2003 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.0% |
| Monthly Rent | $5,440 |
| Net Operating Income | $4,167 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,190 |
| Gross Rent Multiplier | 15.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $5,118 |
| Tax | $239 |
| HOA Fees | $931 |
| Insurance | $342 |
| Total Payment | $6,630 |