87-176 Maipalaoa Rd #MN30WaianaeHI96792
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 87-176 Maipalaoa Rd #MN30, Waianae, HI, 96792 uses $192,794 cash to close to unlock $3,674/yr annual cash flow and $306/mo monthly cash flow. Total monthly income runs $4,274/mo, and a $2,868/mo payment keeps the spread at $306/mo. Purchase price stands at $586,000, and rental yield measures 8.75% with $4,274/mo rent. Return on cash invested shows 21.97% in year one, and 5% annual appreciation builds toward $161,901 over five years. Five-year ROI reaches 114.63% and total cumulative return in cash records $221,000. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,274/mo property income covering a $2,868/mo payment rather than investor’s personal income.
Condo
Built in 2012
N/A lot
$N/A/sqft
$631 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: Nathalie Mullinix • Nathalie Mullinix Realty Universal, Inc.
Mls Name: Hawaii Information Service
Mls Provider:
Mls ID: #713549
Disclaimer: Copyright 2024 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 - Dave Minkus - (808) 437-8500. [Click here for more information](/info/mls-disclaimers/#mls_726)