68-1376 S Pauoa Rd #G-22KamuelaHI96743
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 68-1376 S Pauoa Rd #G-22, Kamuela, HI, 96743 in Kamuela at $1,200,000, 3.35% gross yield, is a market-growth asset. Rental yield 3.35%. The $3,352/mo rent partially funds the $5,396/mo debt service; the core return is the 5%/yr price growth projected to add $331,538 over five years. Ziffy Mortgage's DSCR mortgage (0.62) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $228,377.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.4% | 6.0% |
| Monthly Cash Flow | $(5,579) | $1,500 |
City averages based on Kamuela market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,352 |
| Total Monthly Debt Service | $6,356 |
| DSCR Ratio | 0.53x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2005
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
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
Condo
Built in 2005
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