103 Kahako St APT AKailuaHI96734
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
Investment property for sale in Kailua at 103 Kahako St APT A, Kailua, HI, 96734 with 5% annual appreciation on a $887,000 basis while $8,938/mo rent supports operations. Total monthly income totals $8,938/mo and a $4,341/mo payment preserves $3,304/mo for cash returns. Annual cash flow comes to $39,653/yr on $291,823 deployed, and return on cash invested reaches 33.65% in year one. Equity gained on principal adds $5,724/yr, and five-year appreciation sums $245,062 alongside rental yield of 12.09%. Five-year ROI measures 176.71% and total cumulative return in cash totals $515,674.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,938/mo property income versus a $4,341/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1991
N/A lot
$N/A/sqft
$583 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96734, Kailua, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,329 (100%) |
| Owner Occupied HU | 10,406 (56.8%) |
| Renter Occupied HU | 6,356 (34.7%) |
| Vacant Housing Units | 1,567 ( 8.5%) |
| Median Home Value | $1,399,010 |
| Average Home Value | $1,455,534 |
Housing Distribution
Address Breakdown
Residential
16,002
Single Family
14,458
Multi-Family
1,544
Businesses
1,225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christina M Nishiyama • Engel & Volkers Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202510250
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-30 10:42:42 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd