PLAN A31C 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 A31C Plan, Nahele at Ho'opili, Ewa Beach, HI, 96706 uses $224,853 cash to close to unlock $6,411/yr annual cash flow and $534/mo monthly cash flow. Total monthly income runs $4,426/mo, and a $3,345/mo payment keeps the spread at $534/mo. Purchase price stands at $683,445, and rental yield measures 7.77% with $4,426/mo rent. Return on cash invested shows 22.91% in year one, and 5% annual appreciation builds toward $188,823 over five years. Five-year ROI reaches 118.26% and total cumulative return in cash records $265,922. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,426/mo property income covering a $3,345/mo payment rather than investor’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
