PLAN A31B 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 A31B Plan, Nahele at Ho'opili, Ewa Beach, HI, 96706 with 5% annual appreciation on a $663,000 basis while $4,325/mo rent supports operations. Total monthly income totals $4,325/mo and a $3,245/mo payment preserves $550/mo for cash returns. Annual cash flow comes to $6,595/yr on $218,127 deployed, and return on cash invested reaches 23.08% in year one. Equity gained on principal adds $4,278/yr, and five-year appreciation sums $183,175 alongside rental yield of 7.83%. Five-year ROI measures 119.18% and total cumulative return in cash totals $259,959.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,325/mo property income versus a $3,245/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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
