7012 Hawaii Kai Dr UNIT 904HonoluluHI96825
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 Honolulu at 7012 Hawaii Kai Dr UNIT 904, Honolulu, HI, 96825 generates $5,477/mo in rent, after a $4,772/mo payment. Total monthly income is $5,477/mo. Return on cash invested sits at 15.62% in year one, and rental yield is 6.74% on a $975,000 entry. Equity gained on principal adds $6,292/yr, while 5% annual appreciation builds toward $269,375 over five years. Five-year ROI reaches 80.67% and total cumulative return in cash sums $258,771. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,477/mo property income rather than buyer’s personal income.
Townhouse
Built in 2005
N/A lot
$N/A/sqft
$975 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96825, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,492 (100%) |
| Owner Occupied HU | 9,234 (73.9%) |
| Renter Occupied HU | 2,231 (17.9%) |
| Vacant Housing Units | 1,027 ( 8.2%) |
| Median Home Value | $1,274,048 |
| Average Home Value | $1,316,049 |
Housing Distribution
Address Breakdown
Residential
11,762
Single Family
8,730
Multi-Family
3,032
Businesses
641
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawn K Baker • Locations LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512944
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-11 22:46:56 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd