4300 Waialae Ave APT A1502HonoluluHI96816
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
Investment property for sale in Honolulu at 4300 Waialae Ave APT A1502, Honolulu, HI, 96816 offers a 7.98% rental yield on a $548,000 purchase with $3,642/mo rent. Total monthly income registers $3,642/mo, and a $2,682/mo payment leaves $522/mo available for distribution. Annual cash flow reaches $6,259/yr on $180,292 to close, and return on cash invested stands at 23.53% in year one. Equity gained on principal adds $3,536/yr while 5% annual appreciation supports $151,402 over five years. Portfolio math shows five-year ROI at 121.58% and total cumulative return in cash at $219,198. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,642/mo property income against a $2,682/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1968
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