56-377 Leleuli StKahukuHI96731
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 56-377 Leleuli St, Kahuku, HI, 96731 in Kahuku deserves attention. This $885,400 property earns $7,643/mo in rent, a 10.89% gross yield, and nets $2,626/mo after the $3,981/mo payment. DSCR 1.92 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $244,620 compounds alongside $8,155/yr in yearly equity build, for a total cumulative return of $479,394.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 9.0% |
| Monthly Cash Flow | $2,626 | $2,500 |
City averages based on Kahuku market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,643 |
| Total Monthly Debt Service | $5,053 |
| DSCR Ratio | 1.51x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96731, Kahuku, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,245 (100%) |
| Owner Occupied HU | 532 (42.7%) |
| Renter Occupied HU | 320 (25.7%) |
| Vacant Housing Units | 393 (31.6%) |
| Median Home Value | $889,344 |
| Average Home Value | $1,065,940 |
Housing Distribution
Address Breakdown
Residential
631
Single Family
442
Multi-Family
189
Businesses
91
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 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96731, Kahuku, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,245 (100%) |
| Owner Occupied HU | 532 (42.7%) |
| Renter Occupied HU | 320 (25.7%) |
| Vacant Housing Units | 393 (31.6%) |
| Median Home Value | $889,344 |
| Average Home Value | $1,065,940 |
Housing Distribution
Address Breakdown
Residential
631
Single Family
442
Multi-Family
189
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin T Morikawa • TLC Realty LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202511802
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-05-22 11:03:46 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd