103 Johnson Rd #3KulaHI96790
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Kula at 103 Johnson Rd #3, Kula, HI, 96790 offers $6,076/mo rent that, after a $4,645/mo payment, leaves $672/mo cash flow. Total monthly income is $6,076/mo, and annual cash flow is $8,062/yr on $312,221 cash. Return on cash invested measures 22.64% in year one, and rental yield stands at 7.68% at a $949,000 entry. Equity gained on principal adds $6,124/yr while 5% annual appreciation compounds into $262,191 by year five. Five-year ROI records 116.81% and total cumulative return in cash reaches $364,704. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,076/mo property income versus a $4,645/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
6.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96790, Kula, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,823 (100%) |
| Owner Occupied HU | 2,197 (57.5%) |
| Renter Occupied HU | 1,232 (32.2%) |
| Vacant Housing Units | 394 (10.3%) |
| Median Home Value | $1,229,803 |
| Average Home Value | $1,283,303 |
Housing Distribution
Address Breakdown
Residential
3,316
Single Family
3,316
Multi-Family
0
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Ross RB-16138 • Maui Home and Life LLC
Mls Name: RAM
Mls Provider:
Mls ID: #405477
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 REALTORS Association of Maui, Inc. All Rights Reserved