PLAN A11A Plan, Nahele at Ho'opiliEwa BeachHI96706
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 Ewa Beach at PLAN A11A Plan, Nahele at Ho'opili, Ewa Beach, HI, 96706 listed at $727,075 pairs $4,200/mo rent with a $3,559/mo payment to leave $59/mo cash flow. Total monthly income runs $4,200/mo, and annual cash flow reaches $712/yr on $239,208 cash to close. Return on cash invested measures 20.36% in year one, and rental yield registers 6.93% at a $727,075 basis. Equity gained on principal adds $4,692/yr, and annual property appreciation at 5% supports $200,877 by year five. Five-year ROI tracks 104.57% and total cumulative return in cash totals $250,148. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,200/mo property income relative to a $3,559/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96706, Ewa Beach, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,276 (100%) |
| Owner Occupied HU | 17,008 (67.3%) |
| Renter Occupied HU | 7,122 (28.2%) |
| Vacant Housing Units | 1,146 ( 4.5%) |
| Median Home Value | $880,792 |
| Average Home Value | $956,583 |
Housing Distribution
Address Breakdown
Residential
24,009
Single Family
21,938
Multi-Family
2,071
Businesses
516
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
