| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2417 Naai St, Honolulu, HI 96819 |
| Property Type | Single Family |
| Price | $998,000 |
| Price Change | $0 |
| Tax Assessed Value | $888,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 8.0 |
| Bathrooms | 4.0 |
| Living Area | 2,116.0 |
| Lot Area | 5100.0 |
| Lot Area Unit | SQFT |
| Year Built | 1956 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.4% |
| Monthly Rent | $4,632 |
| Net Operating Income | $4,333 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$891 |
| Gross Rent Multiplier | 18.0 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $4,999 |
| Tax | $225 |
| HOA Fees | $0 |
| Insurance | $299 |
| Total Payment | $5,523 |