95-273 Waikalani Dr APT D502MililaniHI96789
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 95-273 Waikalani Dr APT D502, Mililani, HI, 96789 earns $537/mo cash flow from $2,986/mo rent with a $2,105/mo payment. Total monthly income totals $2,986/mo, and annual cash flow totals $6,444/yr on $142,545 capital. ROI tracks 24.43% on current figures, and rental yield reads 8.33% at a $430,000 purchase. Equity gained on principal adds $2,775/yr, and 5% annual appreciation supports $118,801 over five years. Five-year ROI reaches 126.44% and total cumulative return in cash sums $180,231. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,986/mo property income instead of your personal income.
Condo
Built in 1976
26.08 Acres 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