75-6081 Alii Dr APT LL103Kailua 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 LL103, Kailua Kona, HI, 96740 offers a 9.1% rental yield on a $468,000 purchase with $3,548/mo rent. Total monthly income registers $3,548/mo, and a $2,291/mo payment leaves $133/mo available for distribution. Annual cash flow reaches $1,591/yr on $155,142 to close, and return on cash invested stands at 20.93% in year one. Equity gained on principal adds $3,020/yr while 5% annual appreciation supports $129,300 over five years. Portfolio math shows five-year ROI at 109.8% and total cumulative return in cash at $170,345. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,548/mo property income against a $2,291/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2000
N/A lot
$N/A/sqft
$750 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: Garrett Gresham • Aloha Sotheby's International Realty Inc.
Mls Name: Hawaii Information Service
Mls Provider:
Mls ID: #711845
Disclaimer: Copyright 2024 MLS Hawaii, Inc. All rights reserved. IDX information is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data is deemed reliable but is not guaranteed accurate by the MLS. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Dave Minkus - (808) 437-8500. [Click here for more information](/info/mls-disclaimers/#mls_726)