| Property Detail Name | Property Detail Value |
|---|---|
| Address | 801 S King St APT 3003, Honolulu, HI 96813 |
| Property Type | Condo |
| Price | $570,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 792.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.5% |
| Monthly Rent | $3,376 |
| Net Operating Income | $2,250 |
| Cap Rate | 4.7% |
| Monthly Cash Flow | -$804 |
| Gross Rent Multiplier | 14.1 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,921 |
| Tax | $133 |
| HOA Fees | $936 |
| Insurance | $190 |
| Total Payment | $4,180 |