82-6073 Hawaii Belt Rd #ACaptain CookHI96704
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 Captain Cook at 82-6073 Hawaii Belt Rd #A, Captain Cook, HI, 96704 earns $844/mo cash flow from $3,720/mo rent with a $2,472/mo payment. Total monthly income totals $3,720/mo, and annual cash flow totals $10,128/yr on $166,145 capital. ROI tracks 26.16% on current figures, and rental yield reads 8.84% at a $505,000 purchase. Equity gained on principal adds $3,259/yr, and 5% annual appreciation supports $139,522 over five years. Five-year ROI reaches 135.64% and total cumulative return in cash sums $225,366. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,720/mo property income instead of your personal income.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96704, Captain Cook, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,899 (100%) |
| Owner Occupied HU | 3,490 (59.2%) |
| Renter Occupied HU | 1,263 (21.4%) |
| Vacant Housing Units | 1,146 (19.4%) |
| Median Home Value | $518,519 |
| Average Home Value | $654,193 |
Housing Distribution
Address Breakdown
Residential
1,676
Single Family
1,676
Multi-Family
0
Businesses
120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brock Stratton • Go Commercial, LLC
Mls Name: Hawaii Information Service
Mls ID: #721046