68-101 Waialua Beach Rd APT 304WaialuaHI96791
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
Total monthly income runs $2,937/mo, and a $2,423/mo payment. Purchase price stands at $495,000, and rental yield measures 7.12% with $2,937/mo rent. Return on cash invested shows 15.02% in year one, and 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 78.06% and total cumulative return in cash records $128,098. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,937/mo property income covering a $2,423/mo payment rather than investor’s personal income.
Condo
Built in 1975
N/A lot
$N/A/sqft
$784 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: David J Sterman • Sterman Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202510421
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-05-06 10:34:14 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd