| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2470 Kalakaua Ave APT 504, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $525,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,291,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,092.0 |
| Lot Area | 0.5519972451790633 |
| Lot Area Unit | ACRES |
| Year Built | 1983 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.3% |
| Monthly Rent | $4,466 |
| Net Operating Income | $1,214 |
| Cap Rate | 2.8% |
| Monthly Cash Flow | -$1,597 |
| Gross Rent Multiplier | 9.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $2,693 |
| Tax | $118 |
| HOA Fees | $3,094 |
| Insurance | $158 |
| Total Payment | $6,063 |