87-1053 Huamoa StWaianaeHI96792
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
Total monthly income runs $3,474/mo, and a $3,549/mo payment. Purchase price stands at $725,000, and rental yield measures 5.75% with $3,474/mo rent. Return on cash invested shows 16.25% in year one, and 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 82.7% and total cumulative return in cash records $197,249. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,474/mo property income covering a $3,549/mo payment rather than investor’s personal income.
Single Family
Built in 2003
N/A lot
$N/A/sqft
$70 monthly 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: Amy McDonald • Corcoran Pacific Properties
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202428322
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-21 15:09:45 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd