94-1302 Kahuanui StWaipahuHI96797
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
Rental property for sale in Waipahu at 94-1302 Kahuanui St, Waipahu, HI, 96797 generates $5,068/mo in rent and, after a $4,307/mo payment, leaves $9/mo in cash flow. Total monthly income is $5,068/mo, and annual cash flow is $112/yr on $289,520 invested. Return on cash invested sits at 20.1% in year one, and rental yield is 6.91% on a $880,000 entry. Equity gained on principal adds $5,679/yr, while 5% annual appreciation builds toward $243,128 over five years. Five-year ROI reaches 103.25% and total cumulative return in cash sums $298,928. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,068/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96797, Waipahu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,097 (100%) |
| Owner Occupied HU | 13,677 (61.9%) |
| Renter Occupied HU | 7,519 (34.0%) |
| Vacant Housing Units | 901 ( 4.1%) |
| Median Home Value | $865,073 |
| Average Home Value | $888,972 |
Housing Distribution
Address Breakdown
Residential
19,551
Single Family
17,071
Multi-Family
2,480
Businesses
1,521
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jewel Henderson-DeGerald • Real Broker, LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202516121
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-24 02:52:52 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd