95-257 Waikalani Dr APT B701MililaniHI96789
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 95-257 Waikalani Dr APT B701, Mililani, HI, 96789 offers a 9.27% rental yield on a $385,000 purchase with $2,975/mo rent. Total monthly income registers $2,975/mo, and a $1,884/mo payment leaves $51/mo available for distribution. Annual cash flow reaches $612/yr on $127,628 to close, and return on cash invested stands at 20.39% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 107.24% and total cumulative return in cash at $136,870. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,975/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1976
N/A lot
$N/A/sqft
$732 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: Marlene K Sedeno • eXp Realty
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202514843
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-08-25 10:03:23 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd