1305 Moanalualani Pl #25CHonoluluHI96819
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingInvestors approaching the U.S. market with capital-preservation in mind will find 1305 Moanalualani Pl #25C, Honolulu, HI, 96819 in Honolulu aligned with their strategy. Rental yield 6.41%. DSCR 1.19 and 6.41% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $6,346/yr in paydown build toward a projected cumulative return of $244,298.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 4.2% |
| Monthly Cash Flow | $(1,471) | $18,500 |
City averages based on Honolulu market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,683 |
| Total Monthly Debt Service | $3,649 |
| DSCR Ratio | 1.01x |
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 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96819, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,399 (100%) |
| Owner Occupied HU | 5,893 (40.9%) |
| Renter Occupied HU | 7,660 (53.2%) |
| Vacant Housing Units | 846 ( 5.9%) |
| Median Home Value | $1,129,827 |
| Average Home Value | $1,099,212 |
Housing Distribution
Address Breakdown
Residential
10,580
Single Family
8,208
Multi-Family
2,372
Businesses
1,903
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 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96819, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,399 (100%) |
| Owner Occupied HU | 5,893 (40.9%) |
| Renter Occupied HU | 7,660 (53.2%) |
| Vacant Housing Units | 846 ( 5.9%) |
| Median Home Value | $1,129,827 |
| Average Home Value | $1,099,212 |
Housing Distribution
Address Breakdown
Residential
10,580
Single Family
8,208
Multi-Family
2,372
Businesses
1,903
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices