3045 Ala Napuaa Pl APT 1104HonoluluHI96818
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
Total monthly income runs $2,602/mo, and a $1,578/mo payment. Purchase price stands at $322,500, and rental yield measures 9.68% with $2,602/mo rent. Return on cash invested shows 18.44% in year one, and 5% annual appreciation builds toward $89,101 over five years. Five-year ROI reaches 98% and total cumulative return in cash records $104,768. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,602/mo property income covering a $1,578/mo payment rather than investor’s personal income.
Condo
Built in 1974
N/A lot
$N/A/sqft
$853 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96818, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,745 (100%) |
| Owner Occupied HU | 6,526 (36.8%) |
| Renter Occupied HU | 10,403 (58.6%) |
| Vacant Housing Units | 816 ( 4.6%) |
| Median Home Value | $870,040 |
| Average Home Value | $951,679 |
Housing Distribution
Address Breakdown
Residential
17,201
Single Family
11,375
Multi-Family
5,826
Businesses
218
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel K Ihara • Keller Williams Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202511002
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-11 04:43:46 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd