75-6026 Alii Dr APT 2203Kailua KonaHI96740
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 Kailua Kona at 75-6026 Alii Dr APT 2203, Kailua Kona, HI, 96740 generates $2,789/mo in rent and, after a $1,561/mo payment, leaves $973/mo in cash flow. Total monthly income is $2,789/mo, and annual cash flow is $11,674/yr on $105,749 invested. Return on cash invested sits at 30.95% in year one, and rental yield is 10.49% on a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation builds toward $88,134 over five years. Five-year ROI reaches 161.39% and total cumulative return in cash sums $170,665. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,789/mo property income rather than buyer’s personal income.
Condo
Built in 1979
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96740, Kailua Kona, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,076 (100%) |
| Owner Occupied HU | 9,918 (49.4%) |
| Renter Occupied HU | 5,421 (27.0%) |
| Vacant Housing Units | 4,737 (23.6%) |
| Median Home Value | $841,538 |
| Average Home Value | $933,708 |
Housing Distribution
Address Breakdown
Residential
14,399
Single Family
12,335
Multi-Family
2,064
Businesses
1,754
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jana J. Troute • Kona Pacific Realty
Mls Name: Hawaii Information Service
Mls ID: #725079