67-5031 Yutaka Pen Pl #31KamuelaHI96743
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
Rental property for sale in Kamuela at 67-5031 Yutaka Pen Pl #31, Kamuela, HI, 96743 generates $5,096/mo in rent and, after a $3,911/mo payment, leaves $546/mo in cash flow. Total monthly income is $5,096/mo, and annual cash flow is $6,550/yr on $262,871 invested. Return on cash invested sits at 22.55% in year one, and rental yield is 7.65% on a $799,000 entry. Equity gained on principal adds $5,156/yr, while 5% annual appreciation builds toward $220,749 over five years. Five-year ROI reaches 116.32% and total cumulative return in cash sums $305,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,096/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96743, Kamuela, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,368 (100%) |
| Owner Occupied HU | 3,686 (50.0%) |
| Renter Occupied HU | 1,338 (18.2%) |
| Vacant Housing Units | 2,344 (31.8%) |
| Median Home Value | $917,991 |
| Average Home Value | $1,148,378 |
Housing Distribution
Address Breakdown
Residential
4,010
Single Family
2,841
Multi-Family
1,169
Businesses
683
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices