1124 Kilani Ave #4BWahiawaHI96786
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 Wahiawa at 1124 Kilani Ave #4B, Wahiawa, HI, 96786 uses $266,161 cash to close to unlock $21,034/yr annual cash flow and $1,753/mo monthly cash flow. Total monthly income runs $6,360/mo, and a $3,960/mo payment keeps the spread at $1,753/mo. Purchase price stands at $809,000, and rental yield measures 9.43% with $6,360/mo rent. Return on cash invested shows 27.96% in year one, and 5% annual appreciation builds toward $223,512 over five years. Five-year ROI reaches 145.34% and total cumulative return in cash records $386,833. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,360/mo property income covering a $3,960/mo payment rather than investor’s personal income.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96786, Wahiawa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,292 (100%) |
| Owner Occupied HU | 3,762 (28.3%) |
| Renter Occupied HU | 8,152 (61.3%) |
| Vacant Housing Units | 1,378 (10.4%) |
| Median Home Value | $886,636 |
| Average Home Value | $940,194 |
Housing Distribution
Address Breakdown
Residential
12,063
Single Family
10,649
Multi-Family
1,414
Businesses
613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices