3880 Wyllie Rd APT 8CPrincevilleHI96722
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 3880 Wyllie Rd APT 8C, Princeville, HI, 96722 in Princeville is listed at $980,000 and delivers $5,948/mo in rent and $368/mo in net monthly cash flow. The 7.28% yield and 1.35 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $270,756 over five years, and $9,026/yr in principal reduction supplements cash return. Total projected cumulative return: $393,098.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.0% |
| Monthly Cash Flow | $368 | $3,000 |
City averages based on Princeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,948 |
| Total Monthly Debt Service | $5,191 |
| DSCR Ratio | 1.15x |
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 1979
N/A lot
$N/A/sqft
No 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 1979
N/A lot
$N/A/sqft
No 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: Parker Price • Coldwell Banker Island Properties - Kauai
Mls Name: Hawaii Information Service
Mls ID: #719730