| Property Detail Name | Property Detail Value |
|---|---|
| Address | 418 Halemaumau St, Honolulu, HI 96821 |
| Property Type | Single Family |
| Price | $2,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $4,209,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 4.0 |
| Living Area | 3,849.0 |
| Lot Area | 7852.0 |
| Lot Area Unit | SQFT |
| Year Built | 2023 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.6% |
| Monthly Rent | $6,488 |
| Net Operating Income | $5,813 |
| Cap Rate | 3.1% |
| Monthly Cash Flow | -$6,236 |
| Gross Rent Multiplier | 28.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $11,543 |
| Tax | $506 |
| HOA Fees | $0 |
| Insurance | $675 |
| Total Payment | $12,724 |