86-283 Hokuaiaina PlWaianaeHI96792
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 Waianae at 86-283 Hokuaiaina Pl, Waianae, HI, 96792 uses $83,629 cash to close to unlock $24,182/yr annual cash flow and $2,015/mo monthly cash flow. Total monthly income runs $3,452/mo, and a $1,235/mo payment keeps the spread at $2,015/mo. Purchase price stands at $252,275, and rental yield measures 16.42% with $3,452/mo rent. Return on cash invested shows 48.82% in year one, and 5% annual appreciation builds toward $69,699 over five years. Five-year ROI reaches 257.3% and total cumulative return in cash records $215,176. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,452/mo property income covering a $1,235/mo payment rather than investor’s personal income.
Single Family
Built in 1990
6,331 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96792, Waianae, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,030 (100%) |
| Owner Occupied HU | 8,133 (54.1%) |
| Renter Occupied HU | 5,024 (33.4%) |
| Vacant Housing Units | 1,873 (12.5%) |
| Median Home Value | $570,439 |
| Average Home Value | $650,228 |
Housing Distribution
Address Breakdown
Residential
12,807
Single Family
11,103
Multi-Family
1,704
Businesses
506
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Theresa M Doran • Hilo Bay Realty LLC
Mls Name: Hawaii Information Service
Mls Provider:
Mls ID: #704752
Disclaimer: Copyright 2025 MLS Hawaii, Inc. All rights reserved. IDX information is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data is deemed reliable but is not guaranteed accurate by the MLS. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Joel Backman - (808) 437-8500. [Click here for more information](/mls-disclaimers/#726)