3975 Lower Honoapiilani Rd #120LahainaHI96761
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 Lahaina at 3975 Lower Honoapiilani Rd #120, Lahaina, HI, 96761 generates $3,463/mo in rent and, after a $2,668/mo payment, leaves $359/mo in cash flow. Total monthly income is $3,463/mo, and annual cash flow is $4,308/yr on $179,305 invested. Return on cash invested sits at 22.46% in year one, and rental yield is 7.62% on a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation builds toward $150,573 over five years. Five-year ROI reaches 115.84% and total cumulative return in cash sums $207,708. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,463/mo property income rather than buyer’s personal income.
Condo
Built in 1973
2.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96761, Lahaina, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,923 (100%) |
| Owner Occupied HU | 3,077 (31.0%) |
| Renter Occupied HU | 2,495 (25.1%) |
| Vacant Housing Units | 4,351 (43.8%) |
| Median Home Value | $1,125,667 |
| Average Home Value | $1,281,033 |
Housing Distribution
Address Breakdown
Residential
6,040
Single Family
3,080
Multi-Family
2,960
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices