94-1411 Kulewa Loop #35VWaipahuHI96797
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 Waipahu at 94-1411 Kulewa Loop #35V, Waipahu, HI, 96797 earns $12/mo cash flow from $2,210/mo rent with a $1,889/mo payment. Total monthly income totals $2,210/mo, and annual cash flow totals $147/yr on $127,922 capital. ROI tracks 20.02% on current figures, and rental yield reads 6.87% at a $385,888 purchase. Equity gained on principal adds $2,490/yr, and 5% annual appreciation supports $106,614 over five years. Five-year ROI reaches 102.82% and total cumulative return in cash sums $131,533. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,210/mo property income instead of your personal income.
Townhouse
Built in 1987
4.27 Acres 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