| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3281 Kehau Pl, Honolulu, HI 96816 |
| Property Type | Single Family |
| Price | $858,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $879,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 1.0 |
| Living Area | 819.0 |
| Lot Area | 2961.0 |
| Lot Area Unit | SQFT |
| Year Built | 1944 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.5% |
| Monthly Rent | $2,395 |
| Net Operating Income | $2,138 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$2,353 |
| Gross Rent Multiplier | 29.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $4,298 |
| Tax | $193 |
| HOA Fees | $0 |
| Insurance | $257 |
| Total Payment | $4,748 |