| Property Detail Name | Property Detail Value |
|---|---|
| Address | 311 Ohua Ave PENTHOUSE 4, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $1,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $954,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,886.0 |
| Lot Area | 0.4920110192837466 |
| Lot Area Unit | ACRES |
| Year Built | 1974 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.4% |
| Monthly Rent | $6,180 |
| Net Operating Income | $3,121 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$3,422 |
| Gross Rent Multiplier | 16.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $6,262 |
| Tax | $281 |
| HOA Fees | $2,684 |
| Insurance | $375 |
| Total Payment | $9,602 |