98-1461 Kamahao St APT 3Pearl 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
Rental property for sale in Pearl City at 98-1461 Kamahao St APT 3, Pearl City, HI, 96782 generates $3,600/mo in rent and, after a $2,139/mo payment, leaves $414/mo in cash flow. Total monthly income is $3,600/mo, and annual cash flow is $4,973/yr on $144,866 invested. Return on cash invested sits at 23.34% in year one, and rental yield is 9.89% on a $437,000 entry. Equity gained on principal adds $2,820/yr, while 5% annual appreciation builds toward $120,735 over five years. Five-year ROI reaches 122.7% and total cumulative return in cash sums $177,748. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,600/mo property income rather than buyer’s personal income.
Townhouse
Built in 1979
N/A lot
$N/A/sqft
$697 monthly 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: Scott T Fujiwara • Island, REALTORS
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202514667
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-07-08 10:22:25 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd