PLAN A301 Plan, Kāpili at Ho'opili Pōhaku EstatesKapoleiHI96707
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 Kapolei at PLAN A301 Plan, Kāpili at Ho'opili Pōhaku Estates, Kapolei, HI, 96707 priced at $620,645 converts $4,368/mo rent into $833/mo cash flow after a $3,038/mo obligation. Total monthly income equals $4,368/mo, and annual cash flow totals $10,002/yr on $204,192 invested. Return on cash invested prints 24.96% in year one, and rental yield reads 8.45% against a $620,645 entry. Equity gained on principal adds $4,005/yr, while 5% annual appreciation compiles into $171,473 by year five. Five-year ROI reaches 129.24% and total cumulative return in cash sums $263,893. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,368/mo property income covering a $3,038/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96707, Kapolei, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,757 (100%) |
| Owner Occupied HU | 10,051 (63.8%) |
| Renter Occupied HU | 4,465 (28.3%) |
| Vacant Housing Units | 1,241 ( 7.9%) |
| Median Home Value | $883,195 |
| Average Home Value | $953,878 |
Housing Distribution
Address Breakdown
Residential
14,810
Single Family
13,546
Multi-Family
1,264
Businesses
1,131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
