95-877 Wikao St APT D205MililaniHI96789
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 95-877 Wikao St APT D205, Mililani, HI, 96789 uses $165,419 cash to close to unlock $1,889/yr annual cash flow and $157/mo monthly cash flow. Total monthly income runs $3,095/mo, and a $2,442/mo payment keeps the spread at $157/mo. Purchase price stands at $499,000, and rental yield measures 7.44% with $3,095/mo rent. Return on cash invested shows 21.05% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 108.57% and total cumulative return in cash records $179,598. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,095/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Townhouse
Built in 2000
N/A lot
$N/A/sqft
$81 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: Jahsiah Sai Aldana • Refined Real Estate Hawaii LLC
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202505407
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-21 14:09:27 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd