92-735 Makakilo Dr APT 12KapoleiHI96707
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 92-735 Makakilo Dr APT 12, Kapolei, HI, 96707 earns $1,334/mo cash flow from $4,682/mo rent with a $2,878/mo payment. Total monthly income totals $4,682/mo, and annual cash flow totals $16,003/yr on $193,452 capital. ROI tracks 28.33% on current figures, and rental yield reads 9.56% at a $588,000 purchase. Equity gained on principal adds $3,794/yr, and 5% annual appreciation supports $162,454 over five years. Five-year ROI reaches 147.33% and total cumulative return in cash sums $285,012. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,682/mo property income instead of your personal income.
Townhouse
Built in 1973
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