803 Waimanu St #202HonoluluHI96813
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 Honolulu at 803 Waimanu St #202, Honolulu, HI, 96813 generates $2,940/mo in rent and, after a $1,464/mo payment, leaves $1,183/mo in cash flow. Total monthly income is $2,940/mo, and annual cash flow is $14,199/yr on $99,185 invested. Return on cash invested sits at 34.23% in year one, and rental yield is 11.79% on a $299,200 entry. Equity gained on principal adds $1,931/yr, while 5% annual appreciation builds toward $82,663 over five years. Five-year ROI reaches 179.23% and total cumulative return in cash sums $177,769. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,940/mo property income rather than buyer’s personal income.
Condo
Built in 2019
10,062 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96813, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,305 (100%) |
| Owner Occupied HU | 7,847 (45.3%) |
| Renter Occupied HU | 8,101 (46.8%) |
| Vacant Housing Units | 1,357 ( 7.8%) |
| Median Home Value | $891,444 |
| Average Home Value | $987,180 |
Housing Distribution
Address Breakdown
Residential
13,983
Single Family
3,531
Multi-Family
10,452
Businesses
3,031
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices