| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1207 Lilo Pl, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $1,880,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,891,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 2.0 |
| Living Area | 2,609.0 |
| Lot Area | 10000.0 |
| Lot Area Unit | SQFT |
| Year Built | 1952 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.2% |
| Monthly Rent | $4,003 |
| Net Operating Income | $3,439 |
| Cap Rate | 2.2% |
| Monthly Cash Flow | -$6,629 |
| Gross Rent Multiplier | 39.1 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $9,645 |
| Tax | $423 |
| HOA Fees | $0 |
| Insurance | $564 |
| Total Payment | $10,632 |