| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2630 Kapiolani Blvd APT 1701, Honolulu, HI 96826 |
| Property Type | Condo |
| Price | $415,000 |
| Price Change | $0 |
| Tax Assessed Value | $391,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 1.0 |
| Living Area | 709.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1975 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.9% |
| Monthly Rent | $2,515 |
| Net Operating Income | $1,745 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$477 |
| Gross Rent Multiplier | 13.8 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,129 |
| Tax | $93 |
| HOA Fees | $645 |
| Insurance | $125 |
| Total Payment | $2,992 |