PLAN E101 Plan, Alana 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 E101 Plan, Alana at Ho'opili Pōhaku Estates, Kapolei, HI, 96707 priced at $692,305 pairs $4,736/mo rent with $794/mo cash flow after a $3,388/mo payment. Total monthly income equals $4,736/mo, and annual cash flow comes to $9,530/yr on $227,768 invested. Return on cash invested is 24.24% in year one, and rental yield stands at 8.21% on a $692,305 basis. Equity gained on principal adds $4,467/yr, and 5% annual appreciation accumulates to $191,271 by year five. Five-year ROI measures 125.42% and total cumulative return in cash reaches $285,660. For financing, Ziffy Mortgage’s DSCR program evaluates $4,736/mo property income against a $3,388/mo payment instead of your W2s, 1099s, or Tax returns.
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
