98-930 Noelani St #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
Investment property for sale in Pearl City at 98-930 Noelani St #3, Pearl City, HI, 96782 offers a 8.82% rental yield on a $425,600 purchase with $3,128/mo rent. Total monthly income registers $3,128/mo, and a $2,083/mo payment leaves $239/mo available for distribution. Annual cash flow reaches $2,870/yr on $141,086 to close, and return on cash invested stands at 21.94% in year one. Equity gained on principal adds $2,746/yr while 5% annual appreciation supports $117,585 over five years. Portfolio math shows five-year ROI at 114.55% and total cumulative return in cash at $161,617. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,128/mo property income against a $2,083/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1975
N/A lot
$N/A/sqft
$460 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A