Zip Code 96819 — Honolulu, HI
🔴POOR— negative cash flow likelyCap Rate
0.7%
Monthly Cash Flow
-$5,048
Median Home Price
$1,071,487
DSCR
0.11
🏠 Fair Market Rents
- Studio
- $1,310/mo
- 1 Bedroom
- $1,440/mo
- 2 Bedroom
- $1,880/mo
- 3 Bedroom
- $2,650/mo
- 4 Bedroom
- $3,190/mo
📊 Investment Metrics
- Cap Rate
- 0.7%
- Cash-on-Cash Return
- -24.6%
- Price-to-Rent Ratio
- 33.7
- 1% Rule
- 0.25%
- Gross Rent Multiplier
- 33.7
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →