| Property Detail Name | Property Detail Value |
|---|---|
| Address | 485 Waianuenue Ave APT 123, Hilo, HI 96720 |
| Property Type | Condo |
| Price | $225,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $96,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 1.0 |
| Living Area | 695.0 |
| Lot Area | 0.0 |
| Lot Area Unit | SQFT |
| Year Built | 1963 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 2.2% |
| Total ROI | 9.4% |
| Monthly Rent | $1,839 |
| Net Operating Income | $1,236 |
| Cap Rate | 6.6% |
| Monthly Cash Flow | $81 |
| Gross Rent Multiplier | 10.2 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $1,104 |
| Tax | $51 |
| HOA Fees | $535 |
| Insurance | $68 |
| Total Payment | $1,758 |