95-060 Waikalani Dr APT D102MililaniHI96789
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 Mililani at 95-060 Waikalani Dr APT D102, Mililani, HI, 96789 offers a 7.33% rental yield on a $630,000 purchase with $3,847/mo rent. Total monthly income registers $3,847/mo, and a $3,084/mo payment leaves $259/mo available for distribution. Annual cash flow reaches $3,108/yr on $207,270 to close, and return on cash invested stands at 21.56% in year one. Equity gained on principal adds $4,065/yr while 5% annual appreciation supports $174,057 over five years. Portfolio math shows five-year ROI at 111% and total cumulative return in cash at $230,074. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,847/mo property income against a $3,084/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2011
N/A lot
$N/A/sqft
No 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: Kathi White • Corcoran Pacific Properties
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202501700
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-01-27 21:39:46 PST. Information is deemed reliable but not guaranteed. Copyright 2024 HiCentral MLS, Ltd