54-304 Kawaewae WayHauulaHI96717
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 Hauula at 54-304 Kawaewae Way, Hauula, HI, 96717 offers a 9.72% rental yield on a $790,000 purchase with $6,398/mo rent. Total monthly income registers $6,398/mo, and a $3,867/mo payment leaves $1,868/mo available for distribution. Annual cash flow reaches $22,417/yr on $259,910 to close, and return on cash invested stands at 28.69% in year one. Equity gained on principal adds $5,098/yr while 5% annual appreciation supports $218,262 over five years. Portfolio math shows five-year ROI at 149.29% and total cumulative return in cash at $388,008. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,398/mo property income against a $3,867/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
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: Michael D DeMello • Redfin Corporation
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202421198
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