75-6081 Alii Dr APT D104Kailua 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
Investment property for sale in Kailua Kona at 75-6081 Alii Dr APT D104, Kailua Kona, HI, 96740 earns $192/mo cash flow from $4,465/mo rent with a $2,834/mo payment. Total monthly income totals $4,465/mo, and annual cash flow totals $2,299/yr on $190,491 capital. ROI tracks 21.27% on current figures, and rental yield reads 9.25% at a $579,000 purchase. Equity gained on principal adds $3,736/yr, and 5% annual appreciation supports $159,967 over five years. Five-year ROI reaches 111.67% and total cumulative return in cash sums $212,719. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,465/mo property income instead of your personal income.
Condo
Built in 1997
N/A lot
$N/A/sqft
$940 monthly 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: John J Reid • Go Luxe Realty
Mls Name: Hawaii Information Service
Mls ID: #719609