92-783 Makakilo Dr #C19KapoleiHI96707
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 92-783 Makakilo Dr #C19, Kapolei, HI, 96707 offers a 9.28% rental yield on a $565,000 purchase with $4,368/mo rent. Total monthly income registers $4,368/mo, and a $2,765/mo payment leaves $181/mo available for distribution. Annual cash flow reaches $2,175/yr on $185,885 to close, and return on cash invested stands at 21.23% in year one. Equity gained on principal adds $3,646/yr while 5% annual appreciation supports $156,099 over five years. Portfolio math shows five-year ROI at 111.52% and total cumulative return in cash at $207,303. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,368/mo property income against a $2,765/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
$926 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: Daniel Ulu • Keller Williams Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202511348
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-11-03 02:59:22 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd