66-815 Wanini StWaialuaHI96791
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 66-815 Wanini St, Waialua, HI, 96791 earns $2,688/mo cash flow from $7,299/mo rent with a $3,940/mo payment. Total monthly income totals $7,299/mo, and annual cash flow totals $32,258/yr on $264,845 capital. ROI tracks 32.24% on current figures, and rental yield reads 10.88% at a $805,000 purchase. Equity gained on principal adds $5,195/yr, and 5% annual appreciation supports $222,407 over five years. Five-year ROI reaches 168.34% and total cumulative return in cash sums $445,829. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,299/mo property income instead of your personal income.
Single Family
Built in 1980
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: Pureza A Aluyen • HOMES R US REALTY, LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202425931
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-21 14:09:27 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd