813 20th AveHonoluluHI96816
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
Investment property for sale in Honolulu at 813 20th Ave, Honolulu, HI, 96816 earns $38,868/mo cash flow from $48,976/mo rent with a $8,688/mo payment. Total monthly income totals $48,976/mo, and annual cash flow totals $466,416/yr on $575,100 capital. ROI tracks 101.47% on current figures, and rental yield reads 33.11% at a $1,775,000 purchase. Equity gained on principal adds $11,454/yr, and 5% annual appreciation supports $490,400 over five years. Five-year ROI reaches 539.45% and total cumulative return in cash sums $3,102,382. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $48,976/mo property income instead of your personal income.
Single Family
Built in 2024
4,475 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96816, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,435 (100%) |
| Owner Occupied HU | 10,892 (53.3%) |
| Renter Occupied HU | 7,646 (37.4%) |
| Vacant Housing Units | 1,897 ( 9.3%) |
| Median Home Value | $1,342,973 |
| Average Home Value | $1,400,110 |
Housing Distribution
Address Breakdown
Residential
17,067
Single Family
13,978
Multi-Family
3,089
Businesses
1,324
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vincent Lao • Five Star Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202515703
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-12 22:19:42 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd