95-020 Waihonu St APT C1005MililaniHI96789
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
Total monthly income runs $2,896/mo, and a $1,953/mo payment. Purchase price stands at $399,000, and rental yield measures 8.71% with $2,896/mo rent. Return on cash invested shows 16.87% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 89.03% and total cumulative return in cash records $117,758. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,896/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Condo
Built in 1973
N/A lot
$N/A/sqft
$959 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96789, Mililani, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,832 (100%) |
| Owner Occupied HU | 14,542 (73.3%) |
| Renter Occupied HU | 4,543 (22.9%) |
| Vacant Housing Units | 747 ( 3.8%) |
| Median Home Value | $968,326 |
| Average Home Value | $1,003,067 |
Housing Distribution
Address Breakdown
Residential
18,578
Single Family
15,606
Multi-Family
2,972
Businesses
764
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley K Payne • Hawaii Military Realty, Inc.
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202507890
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-04-15 10:42:35 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd