879 3rd StPearl CityHI96782
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
Rental property for sale in Pearl City at 879 3rd St, Pearl City, HI, 96782 generates $6,184/mo in rent and, after a $4,885/mo payment, leaves $389/mo in cash flow. Total monthly income is $6,184/mo, and annual cash flow is $4,670/yr on $328,342 invested. Return on cash invested sits at 21.48% in year one, and rental yield is 7.44% on a $998,000 entry. Equity gained on principal adds $6,440/yr, while 5% annual appreciation builds toward $275,729 over five years. Five-year ROI reaches 110.74% and total cumulative return in cash sums $363,612. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,184/mo property income rather than buyer’s personal income.
Single Family
Built in 1936
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96782, Pearl City, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,858 (100%) |
| Owner Occupied HU | 7,902 (61.5%) |
| Renter Occupied HU | 4,295 (33.4%) |
| Vacant Housing Units | 661 ( 5.1%) |
| Median Home Value | $883,637 |
| Average Home Value | $889,250 |
Housing Distribution
Address Breakdown
Residential
11,618
Single Family
9,637
Multi-Family
1,981
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: June HJ Freundschuh • Avalon Realty LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202514511
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-07-26 09:49:31 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd