68-078 Au St APT 203WaialuaHI96791
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 68-078 Au St APT 203, Waialua, HI, 96791 listed at $339,000 pairs $3,180/mo rent with a $1,659/mo payment to leave $1,050/mo cash flow. Total monthly income runs $3,180/mo, and annual cash flow reaches $12,598/yr on $112,379 cash to close. Return on cash invested measures 31.12% in year one, and rental yield registers 11.26% at a $339,000 basis. Equity gained on principal adds $2,188/yr, and annual property appreciation at 5% supports $93,659 by year five. Five-year ROI tracks 163.07% and total cumulative return in cash totals $183,256. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,180/mo property income relative to a $1,659/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
N/A lot
$N/A/sqft
$200 monthly 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: Amber R Hind • Coldwell Banker Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202515824
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-07-25 10:17:28 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd