95-2055 Waikalani Pl APT B404MililaniHI96789
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 95-2055 Waikalani Pl APT B404, Mililani, HI, 96789 uses $137,573 cash to close to unlock $6,756/yr annual cash flow and $563/mo monthly cash flow. Total monthly income runs $2,926/mo, and a $2,031/mo payment keeps the spread at $563/mo. Purchase price stands at $415,000, and rental yield measures 8.46% with $2,926/mo rent. Return on cash invested shows 24.82% in year one, and 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 128.51% and total cumulative return in cash records $176,793. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,926/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Condo
Built in 1973
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