1251 Heulu St APT 402HonoluluHI96822
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 1251 Heulu St APT 402, Honolulu, HI, 96822 earns $2,243/mo cash flow from $4,441/mo rent with a $974/mo payment. Total monthly income totals $4,441/mo, and annual cash flow totals $26,914/yr on $65,969 capital. ROI tracks 60.71% on current figures, and rental yield reads 26.78% at a $199,000 purchase. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 over five years. Five-year ROI reaches 327.98% and total cumulative return in cash sums $216,366. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,441/mo property income instead of your personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
$920 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96822, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,631 (100%) |
| Owner Occupied HU | 8,825 (45.0%) |
| Renter Occupied HU | 9,042 (46.1%) |
| Vacant Housing Units | 1,764 ( 9.0%) |
| Median Home Value | $1,148,367 |
| Average Home Value | $1,135,744 |
Housing Distribution
Address Breakdown
Residential
17,995
Single Family
6,848
Multi-Family
11,147
Businesses
324
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debbie L Young • Help-U-Sell Honolulu Prop.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202521057
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-12-20 02:53:41 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd