355 Aoloa St APT D203KailuaHI96734
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 Kailua at 355 Aoloa St APT D203, Kailua, HI, 96734 uses $228,655 cash to close to unlock $9,144/yr annual cash flow and $762/mo monthly cash flow. Total monthly income runs $5,400/mo, and a $3,402/mo payment keeps the spread at $762/mo. Purchase price stands at $695,000, and rental yield measures 9.32% with $5,400/mo rent. Return on cash invested shows 24.06% in year one, and 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 125.7% and total cumulative return in cash records $287,418. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,400/mo property income covering a $3,402/mo payment rather than investor’s personal income.
Townhouse
Built in 1989
N/A lot
$N/A/sqft
$680 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96734, Kailua, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,329 (100%) |
| Owner Occupied HU | 10,406 (56.8%) |
| Renter Occupied HU | 6,356 (34.7%) |
| Vacant Housing Units | 1,567 ( 8.5%) |
| Median Home Value | $1,399,010 |
| Average Home Value | $1,455,534 |
Housing Distribution
Address Breakdown
Residential
16,002
Single Family
14,458
Multi-Family
1,544
Businesses
1,225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Corinda S Wong • Berkshire Hathaway HmSvc HI RE
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512969
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-06-08 10:02:49 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd