75-6081 Alii Dr APT T102Kailua 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 T102, Kailua Kona, HI, 96740 offers a 8.65% rental yield on a $479,000 purchase with $3,452/mo rent. Total monthly income registers $3,452/mo, and a $2,344/mo payment leaves $725/mo available for distribution. Annual cash flow reaches $8,698/yr on $158,789 to close, and return on cash invested stands at 25.39% in year one. Equity gained on principal adds $3,091/yr while 5% annual appreciation supports $132,339 over five years. Portfolio math shows five-year ROI at 131.56% and total cumulative return in cash at $208,899. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,452/mo property income against a $2,344/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1999
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: Gabbie Provencher • Knutson & Associates
Mls Name: Hawaii Information Service
Mls ID: #726108