| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2325/2327 Round Top Dr #2325/2327, Honolulu, HI 96822 |
| Property Type | Single Family |
| Price | $2,945,000 |
| Price Change | -$155,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 2,088.0 |
| Lot Area | 7609.0 |
| Lot Area Unit | SQFT |
| Year Built | 1970 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.5% |
| Monthly Rent | $6,126 |
| Net Operating Income | $5,242 |
| Cap Rate | 2.1% |
| Monthly Cash Flow | -$10,530 |
| Gross Rent Multiplier | 40.1 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $15,109 |
| Tax | $663 |
| HOA Fees | $0 |
| Insurance | $884 |
| Total Payment | $16,656 |