Unit 1005 - Plan FR Plan, Keʻolu at Koa Ridge, Honolulu, HI, 96797 | 6.76% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
577 sft

2140 Kuhio Ave APT 502, Honolulu, HI, 96815

2 Bed
2 Bath
794 sft

3009 Ala Makahala Pl APT 905, Honolulu, HI, 96818

2 Bed
1 Bath
795 sft

1610 Kanunu St APT 1108, Honolulu, HI, 96814

2 Bed
1 Bath
609 sft

2281 Ala Wai Blvd APT 402, Honolulu, HI, 96815

Nearby investment properties with comparable prices

Currently Rented+ 1 more

1 Bed
1 Bath
683 sft

1778 Ala Moana Blvd APT 3917, Honolulu, HI, 96815

2 Bed
1 Bath
713 sft

95-919 Wikao St APT F303, Wahiawa, HI, 96789

Currently Rented+ 1 more

2 Bed
3 Bath
902 sft

94-1461 Waipio Uka St APT P108, Waipahu, HI, 96797

3 Bed
2 Bath
1073 sft

91-621 Kilaha St APT 39, 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

Total monthly income totals $3,598/mo. ROI tracks 19.43% on current figures, and rental yield reads 6.76% at a $638,500 purchase. Equity gained on principal adds $4,120/yr, and 5% annual appreciation supports $176,406 over five years. Five-year ROI reaches 99.74% and total cumulative return in cash sums $209,511. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,598/mo property income instead of your personal income.

Townhouse

Built in 2026

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