95-1029 Kuauli St APT 95, Mililani, HI, 96789 | 6.62% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
840 sft

98-500 Koauka Loop APT 2H, Aiea, HI, 96701

3 Bed
1 Bath
768 sft

46-267 Kahuhipa St APT C307, Kaneohe, HI, 96744

2 Bed
1 Bath
723 sft

46-255 Kahuhipa St APT A1004, Kaneohe, HI, 96744

1 Bed
1 Bath
686 sft

600 Queen St APT 1801, Honolulu, HI, 96813

Nearby investment properties with comparable prices

2 Bed
2 Bath
896 sft

1111 Wilder Ave #Pha, Honolulu, HI, 96822

2 Bed
2 Bath
751 sft

94-545 Lumiaina St APT S101, Waipahu, HI, 96797

1 Bed
1 Bath
724 sft

1778 Ala Moana Blvd APT 1916, Honolulu, HI, 96815

2 Bed
2 Bath
858 sft

731 Amana St APT 1503, Honolulu, HI, 96814

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,472/mo, and a $3,079/mo payment. Purchase price stands at $629,000, and rental yield measures 6.62% with $3,472/mo rent. Return on cash invested shows 19.42% in year one, and 5% annual appreciation builds toward $173,781 over five years. Five-year ROI reaches 99.53% and total cumulative return in cash records $205,977. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,472/mo property income covering a $3,079/mo payment rather than investor’s personal income.

Townhouse

Built in 1995

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