3629 Bethshan RdHonoluluHI96816
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 Honolulu at 3629 Bethshan Rd, Honolulu, HI, 96816 priced at $1,548,000 converts $5,185/mo rent into after a $7,577/mo obligation. Total monthly income equals $5,185/mo. Return on cash invested prints 10.96% in year one, and rental yield reads 4.02% against a $1,548,000 entry. Equity gained on principal adds $9,989/yr, while 5% annual appreciation compiles into $427,684 by year five. Five-year ROI reaches 54.35% and total cumulative return in cash sums $272,577. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,185/mo property income covering a $7,577/mo payment, not borrower’s personal income.
Single Family
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96816, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,435 (100%) |
| Owner Occupied HU | 10,892 (53.3%) |
| Renter Occupied HU | 7,646 (37.4%) |
| Vacant Housing Units | 1,897 ( 9.3%) |
| Median Home Value | $1,342,973 |
| Average Home Value | $1,400,110 |
Housing Distribution
Address Breakdown
Residential
17,067
Single Family
13,978
Multi-Family
3,089
Businesses
1,324
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Malia Kakos J.D. • Coldwell Banker Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202507695
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-14 10:07:37 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd