68-3907 Paniolo Ave #503WaikoloaHI96738
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 Waikoloa at 68-3907 Paniolo Ave #503, Waikoloa, HI, 96738 listed at $454,400 pairs $3,300/mo rent with a $2,224/mo payment to leave $712/mo cash flow. Total monthly income runs $3,300/mo, and annual cash flow reaches $8,550/yr on $150,634 cash to close. Return on cash invested measures 25.58% in year one, and rental yield registers 8.71% at a $454,400 basis. Equity gained on principal adds $2,932/yr, and annual property appreciation at 5% supports $125,542 by year five. Five-year ROI tracks 132.64% and total cumulative return in cash totals $199,795. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,300/mo property income relative to a $2,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96738, Waikoloa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,561 (100%) |
| Owner Occupied HU | 2,191 (48.0%) |
| Renter Occupied HU | 663 (14.5%) |
| Vacant Housing Units | 1,707 (37.4%) |
| Median Home Value | $775,493 |
| Average Home Value | $945,681 |
Housing Distribution
Address Breakdown
Residential
2,817
Single Family
1,997
Multi-Family
820
Businesses
229
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices