| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2777 Kalihi St, Honolulu, HI 96819 |
| Property Type | Single Family |
| Price | $1,890,000 |
| Price Change | -$109,000 |
| Tax Assessed Value | $1,275,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 14.0 |
| Bathrooms | 8.0 |
| Living Area | 3,479.0 |
| Lot Area | 6456.0 |
| Lot Area Unit | SQFT |
| Year Built | 1968 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -24.8% |
| Monthly Rent | $2,876 |
| Net Operating Income | $2,309 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$7,813 |
| Gross Rent Multiplier | 54.8 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $9,697 |
| Tax | $425 |
| HOA Fees | $0 |
| Insurance | $567 |
| Total Payment | $10,689 |