77-6450 Walua RdKailua 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
Total monthly income runs $4,896/mo, and a $6,240/mo payment. Purchase price stands at $1,275,000, and rental yield measures 4.61% with $4,896/mo rent. Return on cash invested shows 13.31% in year one, and 5% annual appreciation builds toward $352,259 over five years. Five-year ROI reaches 66.76% and total cumulative return in cash records $275,786. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,896/mo property income covering a $6,240/mo payment rather than investor’s personal income.
Single Family
Built in 2009
0.42 Acres 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: Sandy Duarte • RE/MAX Brokers
Mls Name: Hawaii Information Service
Mls ID: #721414