79-7199 Mamalahoa Hwy APT D136HolualoaHI96725
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors approaching the U.S. market with capital-preservation in mind will find 79-7199 Mamalahoa Hwy APT D136, Holualoa, HI, 96725 in Holualoa aligned with their strategy. Rental yield 7.37%. DSCR 1.37 and 7.37% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $4,973/yr in paydown build toward a projected cumulative return of $173,866.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.2% |
| Monthly Cash Flow | $(513) | $1,500 |
City averages based on Holualoa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,318 |
| Total Monthly Debt Service | $3,616 |
| DSCR Ratio | 0.92x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1980
N/A lot
$N/A/sqft
$756 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96725, Holualoa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,511 (100%) |
| Owner Occupied HU | 785 (52.0%) |
| Renter Occupied HU | 487 (32.2%) |
| Vacant Housing Units | 239 (15.8%) |
| Median Home Value | $892,411 |
| Average Home Value | $955,175 |
Housing Distribution
Address Breakdown
Residential
1,006
Single Family
822
Multi-Family
184
Businesses
105
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
Condo
Built in 1980
N/A lot
$N/A/sqft
$756 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96725, Holualoa, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,511 (100%) |
| Owner Occupied HU | 785 (52.0%) |
| Renter Occupied HU | 487 (32.2%) |
| Vacant Housing Units | 239 (15.8%) |
| Median Home Value | $892,411 |
| Average Home Value | $955,175 |
Housing Distribution
Address Breakdown
Residential
1,006
Single Family
822
Multi-Family
184
Businesses
105
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices