28-387 Kulaimano RdPepeekeoHI96783
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 28-387 Kulaimano Rd, Pepeekeo, HI, 96783 in Pepeekeo at $979,000, 4.22% gross yield, is a market-growth asset. Rental yield 4.22%. The $3,554/mo rent partially funds the $4,402/mo debt service; the core return is the 5%/yr price growth projected to add $270,480 over five years. Ziffy Mortgage's DSCR mortgage (0.81) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $236,782.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.2% | 5.0% |
| Monthly Cash Flow | $(2,168) | $1,200 |
City averages based on Pepeekeo market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,554 |
| Total Monthly Debt Service | $5,224 |
| DSCR Ratio | 0.68x |
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 2016
2.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96783, Pepeekeo, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 920 (100%) |
| Owner Occupied HU | 546 (59.3%) |
| Renter Occupied HU | 277 (30.1%) |
| Vacant Housing Units | 97 (10.5%) |
| Median Home Value | $593,220 |
| Average Home Value | $667,706 |
Housing Distribution
Address Breakdown
Residential
228
Single Family
177
Multi-Family
51
Businesses
22
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 2016
2.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96783, Pepeekeo, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 920 (100%) |
| Owner Occupied HU | 546 (59.3%) |
| Renter Occupied HU | 277 (30.1%) |
| Vacant Housing Units | 97 (10.5%) |
| Median Home Value | $593,220 |
| Average Home Value | $667,706 |
Housing Distribution
Address Breakdown
Residential
228
Single Family
177
Multi-Family
51
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Denise Nakanishi • Real Broker LLC
Mls Name: Hawaii Information Service
Mls Provider:
Mls ID: #719447
Disclaimer: Copyright 2025 MLS Hawaii, Inc. All rights reserved. IDX information is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data is deemed reliable but is not guaranteed accurate by the MLS. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Joel Backman - (808) 437-8500. [Click here for more information](/mls-disclaimers/#726)