725 Kihapai Pl APT C2KailuaHI96734
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 Kailua at 725 Kihapai Pl APT C2, Kailua, HI, 96734 listed at $515,000 pairs $4,352/mo rent with a $2,521/mo payment to leave $1,117/mo cash flow. Total monthly income runs $4,352/mo, and annual cash flow reaches $13,402/yr on $169,435 cash to close. Return on cash invested measures 27.97% in year one, and rental yield registers 10.14% at a $515,000 basis. Equity gained on principal adds $3,323/yr, and annual property appreciation at 5% supports $142,285 by year five. Five-year ROI tracks 146.15% and total cumulative return in cash totals $247,633. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,352/mo property income relative to a $2,521/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1955
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96734, Kailua, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,329 (100%) |
| Owner Occupied HU | 10,406 (56.8%) |
| Renter Occupied HU | 6,356 (34.7%) |
| Vacant Housing Units | 1,567 ( 8.5%) |
| Median Home Value | $1,399,010 |
| Average Home Value | $1,455,534 |
Housing Distribution
Address Breakdown
Residential
16,002
Single Family
14,458
Multi-Family
1,544
Businesses
1,225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris Shomo • eXp Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202502783
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-23 01:18:47 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd