91-1058 Kekuilani Loop SUITE 1605KapoleiHI96707
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 Kapolei at 91-1058 Kekuilani Loop SUITE 1605, Kapolei, HI, 96707 generates $3,965/mo in rent, after a $2,858/mo payment. Total monthly income is $3,965/mo. Return on cash invested sits at 18.69% in year one, and rental yield is 8.15% on a $584,000 entry. Equity gained on principal adds $3,768/yr, while 5% annual appreciation builds toward $161,348 over five years. Five-year ROI reaches 97.56% and total cumulative return in cash sums $187,456. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,965/mo property income rather than buyer’s personal income.
Condo
Built in 1994
N/A lot
$N/A/sqft
$859 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96707, Kapolei, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,757 (100%) |
| Owner Occupied HU | 10,051 (63.8%) |
| Renter Occupied HU | 4,465 (28.3%) |
| Vacant Housing Units | 1,241 ( 7.9%) |
| Median Home Value | $883,195 |
| Average Home Value | $953,878 |
Housing Distribution
Address Breakdown
Residential
14,810
Single Family
13,546
Multi-Family
1,264
Businesses
1,131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alecia Tomoko Smith • Berkshire Hathaway HmSvc HI RE
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202512292
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-06-01 10:53:21 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd