1830 Wilikina Dr APT 1003WahiawaHI96786
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 1830 Wilikina Dr APT 1003, Wahiawa, HI, 96786 earns $280/mo cash flow from $1,892/mo rent with a $1,101/mo payment. Total monthly income totals $1,892/mo, and annual cash flow totals $3,360/yr on $74,554 capital. ROI tracks 24.42% on current figures, and rental yield reads 10.1% at a $224,900 purchase. Equity gained on principal adds $1,451/yr, and 5% annual appreciation supports $62,136 over five years. Five-year ROI reaches 128.36% and total cumulative return in cash sums $95,701. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,892/mo property income instead of your personal income.
Condo
Built in 1972
N/A lot
$N/A/sqft
No 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: Patricia Moore • Moore Real Estate LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202505953
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-03-17 10:41:30 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd