94-870 Lumiauau St APT E204WaipahuHI96797
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 94-870 Lumiauau St APT E204, Waipahu, HI, 96797 uses $134,224 cash to close to unlock $10,321/yr annual cash flow and $860/mo monthly cash flow. Total monthly income runs $3,220/mo, and a $1,982/mo payment keeps the spread at $860/mo. Purchase price stands at $404,900, and rental yield measures 9.54% with $3,220/mo rent. Return on cash invested shows 27.6% in year one, and 5% annual appreciation builds toward $111,866 over five years. Five-year ROI reaches 143.63% and total cumulative return in cash records $192,786. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,220/mo property income covering a $1,982/mo payment rather than investor’s personal income.
Condo
Built in 1991
N/A lot
$N/A/sqft
$54 monthly 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: Guy K Tamashiro • West Oahu Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202426489
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-01-27 22:09:48 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd