PLAN F103 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
Investment property for sale in Kapolei at PLAN F103 Plan, Alana at Ho'opili Pōhaku Estates, Kapolei, HI, 96707 with 5% annual appreciation on a $624,045 basis while $4,800/mo rent supports operations. Total monthly income totals $4,800/mo and a $3,054/mo payment preserves $1,247/mo for cash returns. Annual cash flow comes to $14,961/yr on $205,311 deployed, and return on cash invested reaches 27.35% in year one. Equity gained on principal adds $4,027/yr, and five-year appreciation sums $172,412 alongside rental yield of 9.23%. Five-year ROI measures 142.04% and total cumulative return in cash totals $291,625.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,800/mo property income versus a $3,054/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: 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
