57-101 Kuilima Dr APT 126FKahukuHI96731
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 Kahuku at 57-101 Kuilima Dr APT 126F, Kahuku, HI, 96731 listed at $1,050,000 pairs $3,666/mo rent with a $5,139/mo payment. Total monthly income runs $3,666/mo. Return on cash invested measures 9.88% in year one, and rental yield registers 4.19% at a $1,050,000 basis. Equity gained on principal adds $6,775/yr, and annual property appreciation at 5% supports $290,096 by year five. Five-year ROI tracks 49.16% and total cumulative return in cash totals $167,225. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,666/mo property income relative to a $5,139/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1973
N/A lot
$N/A/sqft
$660 monthly 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: Jocelyn Okudara • Coldwell Banker Island Prop
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202421813
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-01-28 06:42:41 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd