77 Karsten Dr APT 27FWahiawaHI96786
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 Wahiawa at 77 Karsten Dr APT 27F, Wahiawa, HI, 96786 priced at $160,000 pairs $1,259/mo rent with after a $783/mo payment. Total monthly income equals $1,259/mo. Return on cash invested is 10.9% in year one, and rental yield stands at 9.44% on a $160,000 basis. Equity gained on principal adds $1,032/yr, and 5% annual appreciation accumulates to $44,205 by year five. Five-year ROI measures 60.03% and total cumulative return in cash reaches $31,838. For financing, Ziffy Mortgage’s DSCR program evaluates $1,259/mo property income against a $783/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96786, Wahiawa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,292 (100%) |
| Owner Occupied HU | 3,762 (28.3%) |
| Renter Occupied HU | 8,152 (61.3%) |
| Vacant Housing Units | 1,378 (10.4%) |
| Median Home Value | $886,636 |
| Average Home Value | $940,194 |
Housing Distribution
Address Breakdown
Residential
12,063
Single Family
10,649
Multi-Family
1,414
Businesses
613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimi Sarroca-Shimabukuro • eXp Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202501067
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-21 13:38:58 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd