3584 Baldwin AveMakawaoHI96768
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 3584 Baldwin Ave, Makawao, HI, 96768 in Makawao worth study. Rental yield 4.17%. The 4.17% gross yield is below cash-flow benchmarks at $1,190,000, but 5% annual appreciation, adding $328,775 over five years, frames this as a capital growth position. Rent of $4,135/mo partially offsets the $5,351/mo payment. Ziffy Mortgage finances appreciation-play properties (0.77 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $278,685.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.2% | 8.0% |
| Monthly Cash Flow | $(2,641) | $1,500 |
City averages based on Makawao market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,135 |
| Total Monthly Debt Service | $6,303 |
| DSCR Ratio | 0.66x |
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 1996
10,463 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96768, Makawao, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,996 (100%) |
| Owner Occupied HU | 3,860 (55.2%) |
| Renter Occupied HU | 2,708 (38.7%) |
| Vacant Housing Units | 428 ( 6.1%) |
| Median Home Value | $976,251 |
| Average Home Value | $1,141,151 |
Housing Distribution
Address Breakdown
Residential
5,941
Single Family
5,880
Multi-Family
61
Businesses
500
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 1996
10,463 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96768, Makawao, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,996 (100%) |
| Owner Occupied HU | 3,860 (55.2%) |
| Renter Occupied HU | 2,708 (38.7%) |
| Vacant Housing Units | 428 ( 6.1%) |
| Median Home Value | $976,251 |
| Average Home Value | $1,141,151 |
Housing Distribution
Address Breakdown
Residential
5,941
Single Family
5,880
Multi-Family
61
Businesses
500
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices