94-201 Lumiaina Pl #E202WaipahuHI96797
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 94-201 Lumiaina Pl #E202, Waipahu, HI, 96797 uses $140,888 cash to close to unlock $6,840/yr annual cash flow and $570/mo monthly cash flow. Total monthly income runs $2,990/mo, and a $2,080/mo payment keeps the spread at $570/mo. Purchase price stands at $425,000, and rental yield measures 8.44% with $2,990/mo rent. Return on cash invested shows 24.76% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 128.22% and total cumulative return in cash records $180,641. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,990/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Townhouse
Built in 1992
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