| Property Detail Name | Property Detail Value |
|---|---|
| Address | 96 Moaniala Pl, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $3,650,000 |
| Price Change | -$300,000 |
| Tax Assessed Value | $2,273,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 3,716.0 |
| Lot Area | 8666.0 |
| Lot Area Unit | SQFT |
| Year Built | 1988 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.7% |
| Monthly Rent | $6,627 |
| Net Operating Income | $5,152 |
| Cap Rate | 1.7% |
| Monthly Cash Flow | -$14,395 |
| Gross Rent Multiplier | 45.9 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $18,726 |
| Tax | $821 |
| HOA Fees | $380 |
| Insurance | $1,095 |
| Total Payment | $21,022 |