123C Maunalua Ave #17HonoluluHI96821
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderFor first-time U.S. investors or those diversifying conservatively, 123C Maunalua Ave #17, Honolulu, HI, 96821 in Honolulu offers a clean, manageable entry. Rental yield 7.64%. DSCR 1.42 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $262,467 in additional property value over five years, with $8,750/yr in principal equity building ownership stake. Total projected cumulative return: $399,483.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 4.2% |
| Monthly Cash Flow | $(1,638) | $18,500 |
City averages based on Honolulu market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,052 |
| Total Monthly Debt Service | $5,032 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96821, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,547 (100%) |
| Owner Occupied HU | 5,729 (75.9%) |
| Renter Occupied HU | 1,190 (15.8%) |
| Vacant Housing Units | 628 ( 8.3%) |
| Median Home Value | $1,545,367 |
| Average Home Value | $1,564,417 |
Housing Distribution
Address Breakdown
Residential
6,878
Single Family
6,470
Multi-Family
408
Businesses
100
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
Townhouse
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96821, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,547 (100%) |
| Owner Occupied HU | 5,729 (75.9%) |
| Renter Occupied HU | 1,190 (15.8%) |
| Vacant Housing Units | 628 ( 8.3%) |
| Median Home Value | $1,545,367 |
| Average Home Value | $1,564,417 |
Housing Distribution
Address Breakdown
Residential
6,878
Single Family
6,470
Multi-Family
408
Businesses
100
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices