1420 Victoria St, Honolulu, HI 96822

2 bd · 1 ba · 774 sqft · built 1974 · Honolulu · CONDOS·source listing ↗

$105,000

rent, three ways

OnePercent model (vv1)$2,628/mo

p10–p90 confidence band

HUD Fair Market Rent · 96822 · 2BR$2,510/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Honolulu

Flood risk indexRelatively High FEMA NRI

Median household income$95,947

Median area rent$1,764/mo

Median home value$1,003,400

the verdict

2.50%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$105,000

2.50% · rent $2,628

Intrinsic value · income approach

$454,458

77% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.