21 Akoni PlPaiaHI96779
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 21 Akoni Pl, Paia, HI, 96779 in Paia worth study. Rental yield 3.49%. The 3.49% gross yield is below cash-flow benchmarks at $1,500,000, but 5% annual appreciation, adding $414,422 over five years, frames this as a capital growth position. Rent of $4,363/mo partially offsets the $6,745/mo payment. Ziffy Mortgage finances appreciation-play properties (0.65 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $296,625.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.5% | 5.0% |
| Monthly Cash Flow | $(4,179) | $200 |
City averages based on Paia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,363 |
| Total Monthly Debt Service | $7,945 |
| DSCR Ratio | 0.55x |
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 1952
3,554 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96779, Paia, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,153 (100%) |
| Owner Occupied HU | 529 (45.9%) |
| Renter Occupied HU | 427 (37.0%) |
| Vacant Housing Units | 197 (17.1%) |
| Median Home Value | $992,318 |
| Average Home Value | $1,279,272 |
Housing Distribution
Address Breakdown
Residential
820
Single Family
770
Multi-Family
50
Businesses
173
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 1952
3,554 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96779, Paia, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,153 (100%) |
| Owner Occupied HU | 529 (45.9%) |
| Renter Occupied HU | 427 (37.0%) |
| Vacant Housing Units | 197 (17.1%) |
| Median Home Value | $992,318 |
| Average Home Value | $1,279,272 |
Housing Distribution
Address Breakdown
Residential
820
Single Family
770
Multi-Family
50
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices