53-567 Kamehameha Hwy #UNIT 206HauulaHI96717
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 53-567 Kamehameha Hwy #UNIT 206, Hauula, HI, 96717 in Hauula is straightforward: $299,000 in, $2,275/mo in rent, $553/mo out after debt service. The 9.13% gross yield and 1.69 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $82,608 by year five. With $2,754/yr in principal equity, the total cumulative return is projected at $83,064.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.0% |
| Monthly Cash Flow | $553 | $1,200 |
City averages based on Hauula market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,275 |
| Total Monthly Debt Service | $2,693 |
| DSCR Ratio | 0.84x |
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 6.0% rate / 30-yr fixed, 30% 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
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
Listed by: Ashliey K Wasson • eXp Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202423415
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-23 01:18:47 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd