98-1361 Koaheahe Pl APT 118Pearl CityHI96782
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
Total monthly income runs $3,995/mo, and a $2,937/mo payment. Purchase price stands at $600,000, and rental yield measures 7.99% with $3,995/mo rent. Return on cash invested shows 19.07% in year one, and 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 99.28% and total cumulative return in cash records $195,972. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,995/mo property income covering a $2,937/mo payment rather than investor’s personal income.
Townhouse
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96782, Pearl City, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,858 (100%) |
| Owner Occupied HU | 7,902 (61.5%) |
| Renter Occupied HU | 4,295 (33.4%) |
| Vacant Housing Units | 661 ( 5.1%) |
| Median Home Value | $883,637 |
| Average Home Value | $889,250 |
Housing Distribution
Address Breakdown
Residential
11,618
Single Family
9,637
Multi-Family
1,981
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael S Moran • Michael Moran & Associates
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202424411
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-02-21 13:08:54 PST. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd