77-6469 Alii Dr APT 128Kailua 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 77-6469 Alii Dr APT 128, Kailua Kona, HI, 96740 generates $3,952/mo in rent and, after a $2,442/mo payment, leaves $1,111/mo in cash flow. Total monthly income is $3,952/mo, and annual cash flow is $13,330/yr on $165,419 invested. Return on cash invested sits at 27.97% in year one, and rental yield is 9.5% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 145.39% and total cumulative return in cash sums $240,510. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,952/mo property income rather than buyer’s personal income.
Condo
Built in 1976
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: Kristine Berens • Coldwell Banker Island Properties - Kona
Mls Name: Hawaii Information Service
Mls ID: #719483