987 Queen St #2601HonoluluHI96814
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 $5,207/mo, and a $6,705/mo payment. Purchase price stands at $1,370,000, and rental yield measures 4.56% with $5,207/mo rent. Return on cash invested shows 8.48% in year one, and 5% annual appreciation builds toward $378,506 over five years. Five-year ROI reaches 42.55% and total cumulative return in cash records $188,889. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,207/mo property income covering a $6,705/mo payment rather than investor’s personal income.
Condo
Built in 2019
N/A lot
$N/A/sqft
$1,477 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96814, Honolulu, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,948 (100%) |
| Owner Occupied HU | 5,798 (34.2%) |
| Renter Occupied HU | 8,499 (50.1%) |
| Vacant Housing Units | 2,651 (15.6%) |
| Median Home Value | $894,916 |
| Average Home Value | $1,001,990 |
Housing Distribution
Address Breakdown
Residential
16,953
Single Family
417
Multi-Family
16,536
Businesses
2,501
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: I-Hsiang Tsai • Keller Williams Honolulu
Mls Name: HiCentral MLS
Mls Provider:
Mls ID: #202423601
Disclaimer: Based on information from the Multiple Listing Service of HiCentral MLS, Ltd. listings last updated on 2025-10-25 00:04:55 PDT. Information is deemed reliable but not guaranteed. Copyright 2025 HiCentral MLS, Ltd