91-568 Puamaeole St APT 50-TEwa 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
Rental property for sale in Ewa Beach at 91-568 Puamaeole St APT 50-T, Ewa Beach, HI, 96706 generates $3,130/mo in rent and, after a $2,496/mo payment, leaves $164/mo in cash flow. Total monthly income is $3,130/mo, and annual cash flow is $1,963/yr on $167,790 invested. Return on cash invested sits at 21.23% in year one, and rental yield is 7.36% on a $510,000 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 109.41% and total cumulative return in cash sums $183,579. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,130/mo property income rather than buyer’s personal income.
Townhouse
Built in 1991
N/A lot
$N/A/sqft
$39 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: Jerome Edayan • Fahrni Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202406876
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-22 23:48:41 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd