91-1071 Kaileolea Dr APT 2D3Ewa BeachHI96706
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 Ewa Beach at 91-1071 Kaileolea Dr APT 2D3, Ewa Beach, HI, 96706 listed at $625,000 pairs $3,424/mo rent with a $3,059/mo payment. Total monthly income runs $3,424/mo. Return on cash invested measures 14.18% in year one, and rental yield registers 6.57% at a $625,000 basis. Equity gained on principal adds $4,033/yr, and annual property appreciation at 5% supports $172,676 by year five. Five-year ROI tracks 73.32% and total cumulative return in cash totals $150,757. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,424/mo property income relative to a $3,059/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2000
N/A lot
$N/A/sqft
$840 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96706, Ewa Beach, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,276 (100%) |
| Owner Occupied HU | 17,008 (67.3%) |
| Renter Occupied HU | 7,122 (28.2%) |
| Vacant Housing Units | 1,146 ( 4.5%) |
| Median Home Value | $880,792 |
| Average Home Value | $956,583 |
Housing Distribution
Address Breakdown
Residential
24,009
Single Family
21,938
Multi-Family
2,071
Businesses
516
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Timothy J Murray • NextHome All Islands
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202505809
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-05-06 08:33:34 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd