111 Kahului Beach Rd APT D117KahuluiHI96732
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeHigh DSCR is a competitive advantage at closing. 111 Kahului Beach Rd APT D117, Kahului, HI, 96732 in Kahului achieves 1.69, rent of $1,132/mo covers the $670/mo payment 1.5x over at $149,000. Rental yield 9.12%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $41,166 over five years, with $1,372/yr in principal reduction bringing total projected return to $74,440.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $(958) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,132 |
| Total Monthly Debt Service | $789 |
| DSCR Ratio | 1.43x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1974
7.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96732, Kahului, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,722 (100%) |
| Owner Occupied HU | 4,427 (50.8%) |
| Renter Occupied HU | 3,659 (42.0%) |
| Vacant Housing Units | 636 ( 7.3%) |
| Median Home Value | $847,335 |
| Average Home Value | $924,263 |
Housing Distribution
Address Breakdown
Residential
6,964
Single Family
5,936
Multi-Family
1,028
Businesses
1,255
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
Condo
Built in 1974
7.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96732, Kahului, HI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,722 (100%) |
| Owner Occupied HU | 4,427 (50.8%) |
| Renter Occupied HU | 3,659 (42.0%) |
| Vacant Housing Units | 636 ( 7.3%) |
| Median Home Value | $847,335 |
| Average Home Value | $924,263 |
Housing Distribution
Address Breakdown
Residential
6,964
Single Family
5,936
Multi-Family
1,028
Businesses
1,255
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices