1122 Elm St APT 809HonoluluHI96814
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 Honolulu at 1122 Elm St APT 809, Honolulu, HI, 96814 earns $184/mo cash flow from $3,283/mo rent with a $1,948/mo payment. Total monthly income totals $3,283/mo, and annual cash flow totals $2,209/yr on $131,937 capital. ROI tracks 21.58% on current figures, and rental yield reads 9.9% at a $398,000 purchase. Equity gained on principal adds $2,568/yr, and 5% annual appreciation supports $109,960 over five years. Five-year ROI reaches 113.95% and total cumulative return in cash sums $150,336. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,283/mo property income instead of your personal income.
Condo
Built in 1979
N/A lot
$N/A/sqft
$794 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96814, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,948 (100%) |
| Owner Occupied HU | 5,798 (34.2%) |
| Renter Occupied HU | 8,499 (50.1%) |
| Vacant Housing Units | 2,651 (15.6%) |
| Median Home Value | $894,916 |
| Average Home Value | $1,001,990 |
Housing Distribution
Address Breakdown
Residential
16,953
Single Family
417
Multi-Family
16,536
Businesses
2,501
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cari L Tanabe • Locations LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202513278
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-07-09 10:24:11 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd