91-3525 Kauluakoko St #1908Ewa 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 91-3525 Kauluakoko St #1908, Ewa Beach, HI, 96706 offers a 7.1% rental yield on a $915,000 purchase with $5,410/mo rent. Total monthly income registers $5,410/mo, and a $4,478/mo payment leaves $117/mo available for distribution. Annual cash flow reaches $1,404/yr on $301,035 to close, and return on cash invested stands at 20.53% in year one. Equity gained on principal adds $5,904/yr while 5% annual appreciation supports $252,798 over five years. Portfolio math shows five-year ROI at 105.57% and total cumulative return in cash at $317,813. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,410/mo property income against a $4,478/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2021
N/A lot
$N/A/sqft
$83 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: Erik K Taniguchi • Keller Williams Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202504786
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-23 00:18:44 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd