98-1456 Koaheahe St #72Pearl 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
Investment property for sale in Pearl City at 98-1456 Koaheahe St #72, Pearl City, HI, 96782 earns $530/mo cash flow from $3,605/mo rent with a $2,643/mo payment. Total monthly income totals $3,605/mo, and annual cash flow totals $6,360/yr on $177,660 capital. ROI tracks 23.64% on current figures, and rental yield reads 8.01% at a $540,000 purchase. Equity gained on principal adds $3,485/yr, and 5% annual appreciation supports $149,192 over five years. Five-year ROI reaches 122.16% and total cumulative return in cash sums $217,022. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,605/mo property income instead of your personal income.
Townhouse
Built in 1973
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: Christina Dong • Top Property Management LLC
Mls Name: HiCentral MLS
Mls ID: #202528588