55-409 Kamehameha HwyLaieHI96762
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 3.8% gross rental yield, 55-409 Kamehameha Hwy, Laie, HI, 96762 in Laie is priced for capital growth, not immediate cash flow. The $1,580,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $436,525 by year five, with $14,552/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.70) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $338,567.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.8% | 5.0% |
| Monthly Cash Flow | $(3,996) | $1,200 |
City averages based on Laie market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,002 |
| Total Monthly Debt Service | $8,369 |
| DSCR Ratio | 0.60x |
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.
Single Family
Built in 1946
10,492 sqft 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
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
Single Family
Built in 1946
10,492 sqft 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: Nadine K Kometani-Oura • Kometani, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202513799
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-20 03:53:51 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd