325 Gay StLanai CityHI96763
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
Rental property for sale in Lanai City at 325 Gay St, Lanai City, HI, 96763 priced at $759,000 pairs $4,420/mo rent with $98/mo cash flow after a $3,715/mo payment. Total monthly income equals $4,420/mo, and annual cash flow comes to $1,174/yr on $249,711 invested. Return on cash invested is 20.53% in year one, and rental yield stands at 6.99% on a $759,000 basis. Equity gained on principal adds $4,898/yr, and 5% annual appreciation accumulates to $209,698 by year five. Five-year ROI measures 105.49% and total cumulative return in cash reaches $263,411. For financing, Ziffy Mortgage’s DSCR program evaluates $4,420/mo property income against a $3,715/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
3,001 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96763, Lanai City, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,543 (100%) |
| Owner Occupied HU | 558 (36.2%) |
| Renter Occupied HU | 623 (40.4%) |
| Vacant Housing Units | 362 (23.5%) |
| Median Home Value | $857,843 |
| Average Home Value | $978,875 |
Housing Distribution
Address Breakdown
Residential
6
Single Family
6
Multi-Family
0
Businesses
127
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elsie Baltero RS-84752 • Okamoto Realty LLC
Mls Name: RAM
Mls ID: #407704