54-266 Kawaihemo PlHauulaHI96717
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 Hauula at 54-266 Kawaihemo Pl, Hauula, HI, 96717 generates $6,203/mo in rent and, after a $3,911/mo payment, leaves $1,620/mo in cash flow. Total monthly income is $6,203/mo, and annual cash flow is $19,442/yr on $262,871 invested. Return on cash invested sits at 27.46% in year one, and rental yield is 9.32% on a $799,000 entry. Equity gained on principal adds $5,156/yr, while 5% annual appreciation builds toward $220,749 over five years. Five-year ROI reaches 142.69% and total cumulative return in cash sums $375,090. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,203/mo property income rather than buyer’s personal income.
Single Family
Built in 1966
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: Roland B Filipiak • Keller Williams Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202509782
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-23 10:51:45 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd