1600 Wilikina Dr APT A603WahiawaHI96786
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 Wahiawa at 1600 Wilikina Dr APT A603, Wahiawa, HI, 96786 listed at $245,000 pairs $2,232/mo rent with a $1,199/mo payment to leave $312/mo cash flow. Total monthly income runs $2,232/mo, and annual cash flow reaches $3,744/yr on $81,218 cash to close. Return on cash invested measures 24.52% in year one, and rental yield registers 10.93% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 129.71% and total cumulative return in cash totals $105,348. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,232/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
N/A lot
$N/A/sqft
$525 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96786, Wahiawa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,292 (100%) |
| Owner Occupied HU | 3,762 (28.3%) |
| Renter Occupied HU | 8,152 (61.3%) |
| Vacant Housing Units | 1,378 (10.4%) |
| Median Home Value | $886,636 |
| Average Home Value | $940,194 |
Housing Distribution
Address Breakdown
Residential
12,063
Single Family
10,649
Multi-Family
1,414
Businesses
613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin K Taparra • eXp Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202515670
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-25 03:07:26 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd