| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1255 Nuuanu Ave APT E1414, Honolulu, HI 96817 |
| Property Type | Condo |
| Price | $399,000 |
| Price Change | $0 |
| Tax Assessed Value | $471,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 1.0 |
| Living Area | 888.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1976 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -2.9% |
| Monthly Rent | $2,741 |
| Net Operating Income | $1,947 |
| Cap Rate | 5.9% |
| Monthly Cash Flow | -$190 |
| Gross Rent Multiplier | 12.1 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,047 |
| Tax | $90 |
| HOA Fees | $674 |
| Insurance | $120 |
| Total Payment | $2,931 |