84-5125 Hawaii Belt RdCaptain 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
Rental property for sale in Captain Cook at 84-5125 Hawaii Belt Rd, Captain Cook, HI, 96704 generates $3,559/mo in rent and, after a $1,835/mo payment, leaves $1,424/mo in cash flow. Total monthly income is $3,559/mo, and annual cash flow is $17,088/yr on $124,313 invested. Return on cash invested sits at 33.65% in year one, and rental yield is 11.39% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 175.89% and total cumulative return in cash sums $218,655. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,559/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
1,525 sqft 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: Cindy N Griffey • eXp Realty
Mls Name: Hawaii Information Service
Mls ID: #726695