92-1132 Panana St APT 325KapoleiHI96707
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 Kapolei at 92-1132 Panana St APT 325, Kapolei, HI, 96707 uses $152,159 cash to close to unlock $2,914/yr annual cash flow and $243/mo monthly cash flow. Total monthly income runs $2,857/mo, and a $2,247/mo payment keeps the spread at $243/mo. Purchase price stands at $459,000, and rental yield measures 7.47% with $2,857/mo rent. Return on cash invested shows 21.82% in year one, and 5% annual appreciation builds toward $126,813 over five years. Five-year ROI reaches 112.45% and total cumulative return in cash records $171,107. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,857/mo property income covering a $2,247/mo payment rather than investor’s personal income.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No 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