PLAN A31B Plan, Nahele at Ho'opiliKapoleiHI96707
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 A31B Plan, Nahele at Ho'opili, Kapolei, HI, 96707 priced at $663,000 converts $4,800/mo rent into $1,025/mo cash flow after a $3,245/mo obligation. Total monthly income equals $4,800/mo, and annual cash flow totals $12,295/yr on $218,127 invested. Return on cash invested prints 25.7% in year one, and rental yield reads 8.69% 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 133.2% and total cumulative return in cash sums $290,535. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,800/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: 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
