2679 Kamelani LoopMakawaoHI96768
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play2679 Kamelani Loop, Makawao, HI, 96768 in Makawao is priced for appreciation, not yield. Rental yield 5.07%. At $1,299,000 with a 5.07% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $358,890 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.94) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $367,038.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 8.0% |
| Monthly Cash Flow | $(1,907) | $1,500 |
City averages based on Makawao market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,490 |
| Total Monthly Debt Service | $6,880 |
| DSCR Ratio | 0.80x |
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 1981
7,710 sqft 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 1981
7,710 sqft 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