1335 Gulick AveHonoluluHI96819
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1335 Gulick Ave, Honolulu, HI, 96819 in Honolulu speaks for itself: 11.88% gross on a $725,000 price, generating $7,180/mo in rent and $3,051/mo in net income after the $3,260/mo debt service. DSCR 2.20, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $36,613 stacks alongside $200,304 in projected five-year appreciation and $6,677/yr in principal reduction. Projected total cumulative return: $469,695.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 4.2% |
| Monthly Cash Flow | $3,051 | $18,500 |
City averages based on Honolulu market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,180 |
| Total Monthly Debt Service | $3,840 |
| DSCR Ratio | 1.87x |
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.
Single Family
Built in 1930
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
Single Family
Built in 1930
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
Listed by: Frank H Leslie Jr. • Concepts Unlimited Inc
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202509634
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-22 10:48:58 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd