502 Captain Cook Ave APT 301HonoluluHI96813
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 502 Captain Cook Ave APT 301, Honolulu, HI, 96813 offers a 10.43% rental yield on a $375,000 purchase with $3,260/mo rent. Total monthly income registers $3,260/mo, and a $1,835/mo payment leaves $349/mo available for distribution. Annual cash flow reaches $4,183/yr on $124,313 to close, and return on cash invested stands at 23.27% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 122.95% and total cumulative return in cash at $152,847. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,260/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1986
N/A lot
$N/A/sqft
$737 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96813, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,305 (100%) |
| Owner Occupied HU | 7,847 (45.3%) |
| Renter Occupied HU | 8,101 (46.8%) |
| Vacant Housing Units | 1,357 ( 7.8%) |
| Median Home Value | $891,444 |
| Average Home Value | $987,180 |
Housing Distribution
Address Breakdown
Residential
13,983
Single Family
3,531
Multi-Family
10,452
Businesses
3,031
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel H Nakamura • Compass
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512984
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-11 22:46:56 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd