1403 Makiki St #B801HonoluluHI96814
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 1403 Makiki St #B801, Honolulu, HI, 96814 uses $122,622 cash to close to unlock $13,081/yr annual cash flow and $1,090/mo monthly cash flow. Total monthly income runs $3,413/mo, and a $1,810/mo payment keeps the spread at $1,090/mo. Purchase price stands at $369,900, and rental yield measures 11.07% with $3,413/mo rent. Return on cash invested shows 30.58% in year one, and 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 160.19% and total cumulative return in cash records $196,426. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,413/mo property income covering a $1,810/mo payment rather than investor’s personal income.
Condo
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96814, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,948 (100%) |
| Owner Occupied HU | 5,798 (34.2%) |
| Renter Occupied HU | 8,499 (50.1%) |
| Vacant Housing Units | 2,651 (15.6%) |
| Median Home Value | $894,916 |
| Average Home Value | $1,001,990 |
Housing Distribution
Address Breakdown
Residential
16,953
Single Family
417
Multi-Family
16,536
Businesses
2,501
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Corinda S Wong • Berkshire Hathaway HmSvc HI RE
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202418673
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-01-28 04:41:57 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd