| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2281 Ala Wai Blvd APT 303, Honolulu, HI 96815 |
| Property Type | Condo |
| Price | $325,000 |
| Price Change | $0 |
| Tax Assessed Value | $301,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1.0 |
| Bathrooms | 1.0 |
| Living Area | 506.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1968 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.5% |
| Monthly Rent | $2,159 |
| Net Operating Income | $1,225 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$515 |
| Gross Rent Multiplier | 12.5 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $1,667 |
| Tax | $73 |
| HOA Fees | $836 |
| Insurance | $98 |
| Total Payment | $2,674 |