55-091 Naupaka StLaieHI96762
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
Total monthly income runs $7,426/mo, and a $9,593/mo payment. Purchase price stands at $1,960,000, and rental yield measures 4.55% with $7,426/mo rent. Return on cash invested shows 13.31% in year one, and 5% annual appreciation builds toward $541,512 over five years. Five-year ROI reaches 66.7% and total cumulative return in cash records $423,565. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,426/mo property income covering a $9,593/mo payment rather than investor’s personal income.
Single Family
Built in 1964
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96762, Laie, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,300 (100%) |
| Owner Occupied HU | 481 (37.0%) |
| Renter Occupied HU | 579 (44.5%) |
| Vacant Housing Units | 240 (18.5%) |
| Median Home Value | $1,249,101 |
| Average Home Value | $1,284,200 |
Housing Distribution
Address Breakdown
Residential
780
Single Family
780
Multi-Family
0
Businesses
69
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul M Javier • HomeSmart Island Homes
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512607
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-23 22:21:40 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd