| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2023 Round Top Dr, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $1,690,000 |
| Price Change | -$60,000 |
| Tax Assessed Value | $1,290,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 4.0 |
| Living Area | 2,323.0 |
| Lot Area | 7083.0 |
| Lot Area Unit | SQFT |
| Year Built | 1941 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.9% |
| Monthly Rent | $6,201 |
| Net Operating Income | $5,694 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$3,356 |
| Gross Rent Multiplier | 22.7 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $8,670 |
| Tax | $380 |
| HOA Fees | $0 |
| Insurance | $507 |
| Total Payment | $9,557 |