95-257 Waikalani Dr APT B703MililaniHI96789
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 B703, Mililani, HI, 96789 uses $160,115 cash to close to unlock $3,127/yr annual cash flow and $261/mo monthly cash flow. Total monthly income runs $3,011/mo, and a $2,364/mo payment keeps the spread at $261/mo. Purchase price stands at $483,000, and rental yield measures 7.48% with $3,011/mo rent. Return on cash invested shows 21.86% in year one, and 5% annual appreciation builds toward $133,444 over five years. Five-year ROI reaches 112.66% and total cumulative return in cash records $180,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,011/mo property income covering a $2,364/mo payment rather than investor’s personal income.
Condo
Built in 1976
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