87-131 Helelua St APT J303WaianaeHI96792
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 87-131 Helelua St APT J303, Waianae, HI, 96792 offers a 8.29% rental yield on a $209,000 purchase with $1,444/mo rent. Total monthly income registers $1,444/mo, and a $1,023/mo payment leaves $232/mo available for distribution. Annual cash flow reaches $2,782/yr on $69,284 to close, and return on cash invested stands at 23.92% in year one. Equity gained on principal adds $1,349/yr while 5% annual appreciation supports $57,743 over five years. Portfolio math shows five-year ROI at 123.88% and total cumulative return in cash at $85,826. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,444/mo property income against a $1,023/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1975
N/A lot
$N/A/sqft
$22 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: Lealani Marie Gamboa • Kapolei Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202505318
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