92-1087B Koio Dr #M29-2KapoleiHI96707
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 92-1087B Koio Dr #M29-2, Kapolei, HI, 96707 generates $4,800/mo in rent, after a $6,094/mo payment. Total monthly income is $4,800/mo. Return on cash invested sits at 13.3% in year one, and rental yield is 4.63% on a $1,245,000 entry. Equity gained on principal adds $8,034/yr, while 5% annual appreciation builds toward $343,971 over five years. Five-year ROI reaches 66.75% and total cumulative return in cash sums $269,260. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,800/mo property income rather than buyer’s personal income.
Townhouse
Built in 2005
N/A lot
$N/A/sqft
$85 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: Arlene J Kelly • A.J. Kelly Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202417103
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-01-28 06:12:41 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd