54 Beach PlKaunakakaiHI96748
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 Kaunakakai at 54 Beach Pl, Kaunakakai, HI, 96748 uses $165,419 cash to close to unlock $10,352/yr annual cash flow and $863/mo monthly cash flow. Total monthly income runs $3,755/mo, and a $2,442/mo payment keeps the spread at $863/mo. Purchase price stands at $499,000, and rental yield measures 9.03% with $3,755/mo rent. Return on cash invested shows 26.17% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 135.88% and total cumulative return in cash records $224,766. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,755/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 1941
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96748, Kaunakakai, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,979 (100%) |
| Owner Occupied HU | 1,071 (54.1%) |
| Renter Occupied HU | 539 (27.2%) |
| Vacant Housing Units | 369 (18.6%) |
| Median Home Value | $414,372 |
| Average Home Value | $546,141 |
Housing Distribution
Address Breakdown
Residential
354
Single Family
354
Multi-Family
0
Businesses
217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Davin L Schmidt • Marco Polo Realty, LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202506831
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-04 10:31:34 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd