3811 Edward Rd #3304PrincevilleHI96722
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 3811 Edward Rd #3304, Princeville, HI, 96722 in Princeville hard to pass up. The 34.02% gross yield on a $200,000 purchase results in $5,670/mo in rent and $3,711/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (6.31). Annual cash flow of $44,529, five-year appreciation of $55,256, and $1,842/yr in equity build-up combine for a projected total cumulative return of $317,783.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 34% | 6.0% |
| Monthly Cash Flow | $3,711 | $3,000 |
City averages based on Princeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,670 |
| Total Monthly Debt Service | $1,880 |
| DSCR Ratio | 3.02x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Condo
Built in 1980
N/A lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96722, Princeville, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,565 (100%) |
| Owner Occupied HU | 1,078 (30.2%) |
| Renter Occupied HU | 608 (17.1%) |
| Vacant Housing Units | 1,879 (52.7%) |
| Median Home Value | $1,213,396 |
| Average Home Value | $1,346,563 |
Housing Distribution
Address Breakdown
Residential
1,260
Single Family
1,005
Multi-Family
255
Businesses
93
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
Condo
Built in 1980
N/A lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96722, Princeville, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,565 (100%) |
| Owner Occupied HU | 1,078 (30.2%) |
| Renter Occupied HU | 608 (17.1%) |
| Vacant Housing Units | 1,879 (52.7%) |
| Median Home Value | $1,213,396 |
| Average Home Value | $1,346,563 |
Housing Distribution
Address Breakdown
Residential
1,260
Single Family
1,005
Multi-Family
255
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nathalie C Mullinix • Nathalie Mullinix R. U., Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202515876
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-16 03:06:39 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd