Unit 1002 - Plan C2R Plan, Keʻolu at Koa Ridge, Honolulu, HI, 96797 | 5.73% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
484 sft

1655 Makaloa St APT 406, Honolulu, HI, 96814

1 Bed
1 Bath
572 sft

1415 Liholiho St APT 407, Honolulu, HI, 96822

- Bed
1 Bath
316 sft

445 Seaside Ave APT 2308, Honolulu, HI, 96815

Rental Income+ 1 more

1 Bed
1 Bath
413 sft

2211 Ala Wai Blvd APT 2203, Honolulu, HI, 96815

Nearby investment properties with comparable prices

2 Bed
2 Bath
782 sft

95-510 Wikao St APT B202, Mililani, HI, 96789

2 Bed
2 Bath
773 sft

1617 Keeaumoku St APT 1405, Honolulu, HI, 96822

2 Bed
2 Bath
849 sft

98-660 Moanalua Loop APT 289, Aiea, HI, 96701

2 Bed
2 Bath
811 sft

91-289 Hanapouli Cir APT 5J, Ewa Beach, HI, 96706

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

Explore more listings using simple english

Investment Highlights

23% in year one. Equity gained on principal adds $3,733/yr while 5% annual appreciation supports $159,829 over five years. Portfolio math shows five-year ROI at 82.64% and total cumulative return in cash at $157,278. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,760/mo property income against a $2,831/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$73 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 96797, Waipahu, HI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,097 (100%)
Owner Occupied HU	13,677 (61.9%)
Renter Occupied HU	7,519 (34.0%)
Vacant Housing Units	901 ( 4.1%)
Median Home Value	$865,073
Average Home Value	$888,972