| Property Detail Name | Property Detail Value |
|---|---|
| Address | 950 Kealaolu Ave, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $6,200,000 |
| Price Change | $0 |
| Tax Assessed Value | $5,211,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 6.0 |
| Living Area | 3,746.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.3% |
| Monthly Rent | $7,946 |
| Net Operating Income | $5,879 |
| Cap Rate | 1.1% |
| Monthly Cash Flow | -$27,180 |
| Gross Rent Multiplier | 65.0 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $31,612 |
| Tax | $1,447 |
| HOA Fees | $0 |
| Insurance | $2,067 |
| Total Payment | $35,126 |