94-608 Lumiaina St #S201WaipahuHI96797
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 94-608 Lumiaina St #S201, Waipahu, HI, 96797 listed at $500,800 pairs $3,185/mo rent with a $2,451/mo payment to leave $283/mo cash flow. Total monthly income runs $3,185/mo, and annual cash flow reaches $3,394/yr on $164,763 cash to close. Return on cash invested measures 22.12% in year one, and rental yield registers 7.63% at a $500,800 basis. Equity gained on principal adds $3,232/yr, and annual property appreciation at 5% supports $138,362 by year five. Five-year ROI tracks 114.14% and total cumulative return in cash totals $188,059. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,185/mo property income relative to a $2,451/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1993
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