486 Kawaihae St APT DHonoluluHI96825
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 486 Kawaihae St APT D, Honolulu, HI, 96825 priced at $819,000 converts $6,020/mo rent into $410/mo cash flow after a $4,009/mo obligation. Total monthly income equals $6,020/mo, and annual cash flow totals $4,918/yr on $269,451 invested. Return on cash invested prints 21.89% in year one, and rental yield reads 8.82% against a $819,000 entry. Equity gained on principal adds $5,285/yr, while 5% annual appreciation compiles into $226,275 by year five. Five-year ROI reaches 114.28% and total cumulative return in cash sums $307,917. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,020/mo property income covering a $4,009/mo payment, not borrower’s personal income.
Townhouse
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96825, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,492 (100%) |
| Owner Occupied HU | 9,234 (73.9%) |
| Renter Occupied HU | 2,231 (17.9%) |
| Vacant Housing Units | 1,027 ( 8.2%) |
| Median Home Value | $1,274,048 |
| Average Home Value | $1,316,049 |
Housing Distribution
Address Breakdown
Residential
11,762
Single Family
8,730
Multi-Family
3,032
Businesses
641
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jill M Carter • Coldwell Banker Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202506345
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-03-20 10:51:54 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd