1122 Olapa StLanai CityHI96763
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 Lanai City at 1122 Olapa St, Lanai City, HI, 96763 earns $1,021/mo cash flow from $4,153/mo rent with a $2,692/mo payment. Total monthly income totals $4,153/mo, and annual cash flow totals $12,252/yr on $180,950 capital. ROI tracks 26.83% on current figures, and rental yield reads 9.06% at a $550,000 purchase. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 over five years. Five-year ROI reaches 139.27% and total cumulative return in cash sums $252,010. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,153/mo property income instead of your personal income.
Single Family
Built in 1931
6,002 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96763, Lanai City, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,543 (100%) |
| Owner Occupied HU | 558 (36.2%) |
| Renter Occupied HU | 623 (40.4%) |
| Vacant Housing Units | 362 (23.5%) |
| Median Home Value | $857,843 |
| Average Home Value | $978,875 |
Housing Distribution
Address Breakdown
Residential
6
Single Family
6
Multi-Family
0
Businesses
127
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Malia Kamahele RS-78631 • Real Broker
Mls Name: RAM
Mls ID: #407399