92-950 Makakilo Dr APT 82KapoleiHI96707
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 92-950 Makakilo Dr APT 82, Kapolei, HI, 96707 uses $208,389 cash to close to unlock $2,892/yr annual cash flow and $241/mo monthly cash flow. Total monthly income runs $3,898/mo, and a $3,100/mo payment keeps the spread at $241/mo. Purchase price stands at $633,400, and rental yield measures 7.38% with $3,898/mo rent. Return on cash invested shows 21.45% in year one, and 5% annual appreciation builds toward $174,997 over five years. Five-year ROI reaches 110.53% and total cumulative return in cash records $230,338. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,898/mo property income covering a $3,100/mo payment rather than investor’s personal income.
Townhouse
Built in 1976
9.49 Acres lot
$N/A/sqft
$36 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