205 Koko Isle Cir #403HonoluluHI96825
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 205 Koko Isle Cir #403, Honolulu, HI, 96825 earns from $6,038/mo rent with a $7,758/mo payment. Total monthly income totals $6,038/mo. ROI tracks 9.99% on current figures, and rental yield reads 4.57% at a $1,585,000 purchase. Equity gained on principal adds $10,228/yr, and 5% annual appreciation supports $437,906 over five years. Five-year ROI reaches 50.12% and total cumulative return in cash sums $257,362. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,038/mo property income instead of your personal income.
Townhouse
Built in 1968
N/A lot
$N/A/sqft
$1,102 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96825, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,492 (100%) |
| Owner Occupied HU | 9,234 (73.9%) |
| Renter Occupied HU | 2,231 (17.9%) |
| Vacant Housing Units | 1,027 ( 8.2%) |
| Median Home Value | $1,274,048 |
| Average Home Value | $1,316,049 |
Housing Distribution
Address Breakdown
Residential
11,762
Single Family
8,730
Multi-Family
3,032
Businesses
641
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Judy Sobin • HI Home For Sellers & Buyers
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512540
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-06-06 10:54:22 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd