255 Kepuhi Pl #20B12-2146MaunaloaHI96770
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 255 Kepuhi Pl #20B12-2146, Maunaloa, HI, 96770 in Maunaloa is the 1.50 coverage ratio: rent of $1,679/mo versus a $1,120/mo debt payment on a $249,000 property. Rental yield 8.09%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $68,794 by year five, with $2,293/yr in equity from paydown. Total projected cumulative return: $110,685.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.0% |
| Monthly Cash Flow | $(378) | $1,500 |
City averages based on Maunaloa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,679 |
| Total Monthly Debt Service | $1,319 |
| DSCR Ratio | 1.27x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Condo
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96770, Maunaloa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 694 (100%) |
| Owner Occupied HU | 182 (26.2%) |
| Renter Occupied HU | 90 (13.0%) |
| Vacant Housing Units | 422 (60.8%) |
| Median Home Value | $307,692 |
| Average Home Value | $381,497 |
Housing Distribution
Address Breakdown
Residential
6
Single Family
6
Multi-Family
0
Businesses
12
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
Condo
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96770, Maunaloa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 694 (100%) |
| Owner Occupied HU | 182 (26.2%) |
| Renter Occupied HU | 90 (13.0%) |
| Vacant Housing Units | 422 (60.8%) |
| Median Home Value | $307,692 |
| Average Home Value | $381,497 |
Housing Distribution
Address Breakdown
Residential
6
Single Family
6
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices