| Property Detail Name | Property Detail Value |
|---|---|
| Address | 454 Namahana St APT 702, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $122,888 |
| Price Change | $34,000 |
| Tax Assessed Value | $333,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1.0 |
| Bathrooms | 1.0 |
| Living Area | 491.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1967 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 10.2% |
| Monthly Rent | $2,136 |
| Net Operating Income | $867 |
| Cap Rate | 8.5% |
| Monthly Cash Flow | $209 |
| Gross Rent Multiplier | 4.8 |
| Debt Service Coverage Ratio | 1.4 |
| Principal and Interest | $630 |
| Tax | $28 |
| HOA Fees | $1,232 |
| Insurance | $37 |
| Total Payment | $1,927 |