| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1114 Punahou St APT 15B, Honolulu, HI 96826 |
| Property Type | Condo |
| Price | $425,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $525,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,032.0 |
| Lot Area | 0.46999540863177225 |
| Lot Area Unit | ACRES |
| Year Built | 1980 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.8% |
| Monthly Rent | $2,585 |
| Net Operating Income | $876 |
| Cap Rate | 2.5% |
| Monthly Cash Flow | -$1,400 |
| Gross Rent Multiplier | 13.7 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $2,180 |
| Tax | $96 |
| HOA Fees | $1,581 |
| Insurance | $128 |
| Total Payment | $3,985 |