1733 Piiholo RdMakawaoHI96768
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 1733 Piiholo Rd, Makawao, HI, 96768 in Makawao at $1,450,000, 3.86% gross yield, is a market-growth asset. Rental yield 3.86%. The $4,660/mo rent partially funds the $6,520/mo debt service; the core return is the 5%/yr price growth projected to add $400,608 over five years. Ziffy Mortgage's DSCR mortgage (0.71) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $315,210.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.9% | 8.0% |
| Monthly Cash Flow | $(3,597) | $1,500 |
City averages based on Makawao market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,660 |
| Total Monthly Debt Service | $7,680 |
| DSCR Ratio | 0.61x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1978
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96768, Makawao, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,996 (100%) |
| Owner Occupied HU | 3,860 (55.2%) |
| Renter Occupied HU | 2,708 (38.7%) |
| Vacant Housing Units | 428 ( 6.1%) |
| Median Home Value | $976,251 |
| Average Home Value | $1,141,151 |
Housing Distribution
Address Breakdown
Residential
5,941
Single Family
5,880
Multi-Family
61
Businesses
500
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 1978
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96768, Makawao, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,996 (100%) |
| Owner Occupied HU | 3,860 (55.2%) |
| Renter Occupied HU | 2,708 (38.7%) |
| Vacant Housing Units | 428 ( 6.1%) |
| Median Home Value | $976,251 |
| Average Home Value | $1,141,151 |
Housing Distribution
Address Breakdown
Residential
5,941
Single Family
5,880
Multi-Family
61
Businesses
500
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices