$2,050,000
$550K PRICE DROP

Estimated payment $11,747/month

Total Views 3,371
-- Bed
-- Bath
3,706 Sq Ft
$553 Price per Sq Ft

Highlights

  • Coin Laundry
  • Level Lot
  • 1-minute walk to Ala Wai Community Park

About This Home

This eight-unit, two-story walk-up apartment building is ideally located near Kapiolani Blvd and McCully St, offering convenient access to Waikiki, the Kapiolani corridor, public transportation, shopping, and more.

Five of the units have been remodeled within the past year, while the remaining three have received partial upgrades. Significant improvements include copper plumbing conversions, ABS drain line upgrades on the second floor, and a silicone-coated roof completed last year. Additionally, each unit is individually metered for electricity, keeping utility costs low.

The building is fully occupied, with all leases on a month-to-month basis. Previously, due to maintenance and probate issues, full occupancy was not maintained, but all concerns have been addressed.

Since rental income was lower in previous years and full occupancy has only been achieved recently, I have prepared a pro forma analysis outlining projected income, expenses, and net income. This property is a steady income earner with low maintenance and operational costs, is easy to rent, and does not require an on-site manager.

Listing Agent

Neal Fineman

Neal Fineman Property Mgmt Brokerage Phone: (808) 753-3399 License #RB-20183 Listed on: 03/05/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $5,099

Year Built

  • Built in 1957

Lot Details

  • 5,000 Sq Ft Lot
  • Level Lot

Home Design

  • Wood Frame Construction
  • Tar and Gravel Roof

Interior Spaces

  • 3,706 Sq Ft Home
  • 2-Story Property

Parking

  • 3 Parking Spaces
  • Assigned Parking

Schools

  • Lunalilo Elementary School
  • Washington Middle School
  • Kaimuki High School

Listing and Financial Details

  • Assessor Parcel Number 1-2-7-003-062-0000

Community Details

Overview

  • 8 Units
  • Moiliili Subdivision

Amenities

  • Coin Laundry

Building Details

  • Operating Expense $36,248
  • Net Operating Income $88,672

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$5,099

Year Built

Built in 1957

Lot Details

0

Listing Details

  • Property Sub Type: Multi Family
  • Prop. Type: Residential
  • Year Built: 1957
  • Attribution Contact: (808) 753-3399
  • CommunityFeatures: None
  • Road Frontage Type: Other
  • LaundryFeatures: Coin-operated
  • MLS Status: Active
  • Subdivision Name: MOILIILI
  • Unit Levels: Two
  • Roof: Tar/Gravel
  • Tax Year: 2024
  • Special Features: None

Interior Features

  • Furnished: Unfurnished
  • Stories: 2

Exterior Features

  • Construction Type: Single Wall, Wood Frame
  • Lot Features: Cleared, Other, Level
  • Property Condition: Average Condition
  • Topography: Level
  • View: None
  • View: No
  • Disclosures: Call Agent

Garage/Parking

  • Parking Features: Assigned
  • Total Parking Spaces: 3.0

Utilities

  • Utilities: Above Ground Utilities, Cable Available, Electricity Available, High Speed Internet Available, Phone Available, Sewer Available, Water Available, Sewer Connected
  • Sewer: Connected
  • Water Source: Public

Schools

  • Elementary School: Lunalilo
  • High School: Kaimuki
  • Middle Or Junior School: Washington

Lot Info

  • Parcel Number: 1-2-7-003-062-0000
  • Zoning Description: 12 - A-2 Medium Density Apartme

Multi Family

  • Number Of Units Total: 8
  • Net Operating Income: 88672.0
  • Annual Operating Expense: 36248.0
  • Tenant Pays: Air Conditioning, Cable TV, Electricity, Parking Fee
  • Total Actual Rent: 10260.0

Tax Info

  • Tax Annual Amount: 5099.16

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $5,099 $1,458,800 $1,340,000 $118,800
2024 $5,099 $1,456,900 $1,340,000 $116,900
2023 $4,940 $1,411,400 $1,300,000 $111,400
2022 $4,564 $1,304,100 $1,200,000 $104,100
2021 $4,573 $1,306,500 $1,200,000 $106,500
2020 $4,595 $1,312,800 $1,200,000 $112,800
2019 $4,242 $1,212,000 $1,100,000 $112,000
2018 $7,565 $1,080,700 $975,000 $105,700
2017 $3,762 $1,074,900 $925,000 $149,900
2016 $3,315 $947,000 $800,000 $147,000
2015 $3,203 $915,000 $775,000 $140,000
2014 $3,286 $885,900 $750,000 $135,900
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
06/20/2025 06/20/25 Price Changed $2,050,000 -6.8% $553 / Sq Ft
05/12/2025 05/12/25 Price Changed $2,200,000 -15.4% $594 / Sq Ft
03/05/2025 03/05/25 For Sale $2,600,000 -- $702 / Sq Ft
Source: HiCentral MLS (Honolulu Board of REALTORS®)

Purchase History

Date Type Sale Price Title Company
Interfamily Deed Transfer -- None Available
Interfamily Deed Transfer -- None Available
Quit Claim Deed -- None Available
Interfamily Deed Transfer -- --
Source: Public Records

Similar Home in Honolulu, HI

  • 3115 Kaunaoa St, Honolulu, HI 96815

    $1,990,000

    • 3 Beds
    • 3 Baths
    • 1,730 Sq Ft
    • 3115 Kaunaoa St
    • Honolulu, HI

    VA ASSUMABLE LOAN WITH LOW 2.75% INTEREST $7,328/MO, $1.621M & 26 YEARS REMAINING ON THE LOAN! This Kapahulu duplex has 2 addresses, each with its own entrance and utilities. Front home at 3115 Kaunaoa St is a 2 bed 2 bath with vaulted ceilings, and back home at 3119 Kaunaoa St is a separate but attached 1 bed 1 bath cottage. Both have split ACs, vintage windows, move in ready, or prime for

    Ben Fieman Compass

    Section Image

Source: HiCentral MLS (Honolulu Board of REALTORS®)

MLS Number: 202506283

HiCentral MLS (Honolulu Board of REALTORS®)

APN: 1-2-7-003-062-0000