87-1529 Laia 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
Investment property for sale in Waianae at 87-1529 Laia St, Waianae, HI, 96792 earns $1,347/mo cash flow from $6,260/mo rent with a $4,158/mo payment. Total monthly income totals $6,260/mo, and annual cash flow totals $16,169/yr on $279,486 capital. ROI tracks 25.85% on current figures, and rental yield reads 8.84% at a $849,500 purchase. Equity gained on principal adds $5,482/yr, and 5% annual appreciation supports $234,701 over five years. Five-year ROI reaches 134.11% and total cumulative return in cash sums $374,817. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,260/mo property income instead of your personal income.
Single Family
Built in 2013
4,646 sqft lot
$N/A/sqft
$75 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: Nicholaus D Morris • Corcoran Pacific Properties
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202415528
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2024-01-26 09:46:49 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd