120 Hui Rd E #F-J13LahainaHI96761
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 Lahaina at 120 Hui Rd E #F-J13, Lahaina, HI, 96761 uses $102,434 cash to close to unlock $15,994/yr annual cash flow and $1,333/mo monthly cash flow. Total monthly income runs $3,092/mo, and a $1,512/mo payment keeps the spread at $1,333/mo. Purchase price stands at $309,000, and rental yield measures 12.01% with $3,092/mo rent. Return on cash invested shows 35.52% in year one, and 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 185.91% and total cumulative return in cash records $190,433. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,092/mo property income covering a $1,512/mo payment rather than investor’s personal income.
Condo
Built in 1972
3.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96761, Lahaina, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,923 (100%) |
| Owner Occupied HU | 3,077 (31.0%) |
| Renter Occupied HU | 2,495 (25.1%) |
| Vacant Housing Units | 4,351 (43.8%) |
| Median Home Value | $1,125,667 |
| Average Home Value | $1,281,033 |
Housing Distribution
Address Breakdown
Residential
6,040
Single Family
3,080
Multi-Family
2,960
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices