PLAN G103 Plan, Alana at Ho'opili Phaku 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 G103 Plan, Alana at Ho'opili Phaku Estates, Kapolei, HI, 96707 generates $4,680/mo in rent and, after a $3,006/mo payment, leaves $1,183/mo in cash flow. Total monthly income is $4,680/mo, and annual cash flow is $14,193/yr on $202,036 invested. Return on cash invested sits at 27.09% in year one, and rental yield is 9.15% on a $614,090 entry. Equity gained on principal adds $3,963/yr, while 5% annual appreciation builds toward $169,662 over five years. Five-year ROI reaches 140.63% and total cumulative return in cash sums $284,131. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,680/mo property income rather than buyer’s personal income.
Single Family
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
