92-1268 Makakilo Dr APT 97KapoleiHI96707
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 92-1268 Makakilo Dr APT 97, Kapolei, HI, 96707 uses $154,148 cash to close to unlock $13,272/yr annual cash flow and $1,106/mo monthly cash flow. Total monthly income runs $3,763/mo, and a $2,276/mo payment keeps the spread at $1,106/mo. Purchase price stands at $465,000, and rental yield measures 9.71% with $3,763/mo rent. Return on cash invested shows 28.52% in year one, and 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 148.38% and total cumulative return in cash records $228,719. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,763/mo property income covering a $2,276/mo payment rather than investor’s personal income.
Townhouse
Built in 1988
N/A lot
$N/A/sqft
$9 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: Linda Chau • Berkshire Hathaway HmSvc HI RE
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202502002
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-23 00:48:46 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd