87-188 Kulaaupuni St #CWaianaeHI96792
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 87-188 Kulaaupuni St #C, Waianae, HI, 96792 uses $279,650 cash to close to unlock $17,040/yr annual cash flow and $1,420/mo monthly cash flow. Total monthly income runs $6,260/mo, and a $4,160/mo payment keeps the spread at $1,420/mo. Purchase price stands at $849,999, and rental yield measures 8.84% with $6,260/mo rent. Return on cash invested shows 26.15% in year one, and 5% annual appreciation builds toward $234,839 over five years. Five-year ROI reaches 135.63% and total cumulative return in cash records $379,293. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,260/mo property income covering a $4,160/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A 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: Desiree Shizu Lowry • West Beach Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202502752
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