53-567 Kamehameha Hwy APT 616HauulaHI96717
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable and efficiently structured, 53-567 Kamehameha Hwy APT 616, Hauula, HI, 96717 in Hauula is a conservative rental investment at $399,000. Rental yield 8.02%. A 1.41 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $110,236; $3,345/yr in principal paydown supplements.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.0% |
| Monthly Cash Flow | $(3,441) | $1,200 |
City averages based on Hauula market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,667 |
| Total Monthly Debt Service | $6,047 |
| DSCR Ratio | 0.44x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96717, Hauula, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,799 (100%) |
| Owner Occupied HU | 825 (45.9%) |
| Renter Occupied HU | 621 (34.5%) |
| Vacant Housing Units | 353 (19.6%) |
| Median Home Value | $1,210,135 |
| Average Home Value | $1,221,545 |
Housing Distribution
Address Breakdown
Residential
1,180
Single Family
914
Multi-Family
266
Businesses
77
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
