PLAN A21C 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
Rental property for sale in Ewa Beach at PLAN A21C Plan, Nahele at Ho'opili, Ewa Beach, HI, 96706 priced at $663,000 converts $4,446/mo rent into $671/mo cash flow after a $3,245/mo obligation. Total monthly income equals $4,446/mo, and annual cash flow totals $8,047/yr on $218,127 invested. Return on cash invested prints 23.75% in year one, and rental yield reads 8.05% against a $663,000 entry. Equity gained on principal adds $4,278/yr, while 5% annual appreciation compiles into $183,175 by year five. Five-year ROI reaches 122.75% and total cumulative return in cash sums $267,759. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,446/mo property income covering a $3,245/mo payment, not borrower’s personal income.
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
