| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1121 Ala Napunani St APT 501, Honolulu, HI 96818 |
| Property Type | Condo |
| Price | $369,000 |
| Price Change | -$21,000 |
| Tax Assessed Value | $377,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 1.0 |
| Living Area | 704.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1972 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.1% |
| Monthly Rent | $2,105 |
| Net Operating Income | $1,229 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$747 |
| Gross Rent Multiplier | 14.6 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $1,893 |
| Tax | $83 |
| HOA Fees | $765 |
| Insurance | $111 |
| Total Payment | $2,852 |