2845 Waialae Ave APT 123HonoluluHI96826
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 2845 Waialae Ave APT 123, Honolulu, HI, 96826 earns $253/mo cash flow from $2,954/mo rent with a $1,463/mo payment. Total monthly income totals $2,954/mo, and annual cash flow totals $3,041/yr on $99,119 capital. ROI tracks 22.98% on current figures, and rental yield reads 11.86% at a $299,000 purchase. Equity gained on principal adds $1,929/yr, and 5% annual appreciation supports $82,608 over five years. Five-year ROI reaches 123.04% and total cumulative return in cash sums $121,954. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,954/mo property income instead of your personal income.
Condo
Built in 1975
N/A lot
$N/A/sqft
$974 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96826, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,751 (100%) |
| Owner Occupied HU | 4,285 (29.0%) |
| Renter Occupied HU | 9,084 (61.6%) |
| Vacant Housing Units | 1,382 ( 9.4%) |
| Median Home Value | $611,398 |
| Average Home Value | $775,171 |
Housing Distribution
Address Breakdown
Residential
15,349
Single Family
2,250
Multi-Family
13,099
Businesses
942
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendell Tanjutco Jr • Ohana Investment Realty LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202516490
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-08-11 09:51:55 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd