65-124 Hukilau LoopWaialuaHI96791
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 Waialua at 65-124 Hukilau Loop, Waialua, HI, 96791 offers a 8.42% rental yield on a $835,000 purchase with $5,857/mo rent. Total monthly income registers $5,857/mo, and a $4,087/mo payment leaves $1,083/mo available for distribution. Annual cash flow reaches $12,999/yr on $274,715 to close, and return on cash invested stands at 24.79% in year one. Equity gained on principal adds $5,388/yr while 5% annual appreciation supports $230,695 over five years. Portfolio math shows five-year ROI at 128.38% and total cumulative return in cash at $352,672. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,857/mo property income against a $4,087/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96791, Waialua, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,958 (100%) |
| Owner Occupied HU | 1,482 (50.1%) |
| Renter Occupied HU | 1,148 (38.8%) |
| Vacant Housing Units | 328 (11.1%) |
| Median Home Value | $1,082,353 |
| Average Home Value | $1,127,507 |
Housing Distribution
Address Breakdown
Residential
2,092
Single Family
1,668
Multi-Family
424
Businesses
144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Koyamatsu • Locations LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202514469
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-11-03 02:59:22 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd