66-413 Paalaa Rd, Haleiwa, HI 96712

5 bd · 2 ba · 1,541 sqft · built 1958 · Haleiwa · SINGLE_FAMILY·source listing ↗

$1,200,000

rent, three ways

OnePercent model (vv1)$4,628/mo

p10–p90 confidence band

HUD Fair Market Rent · 96712 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Honolulu

Flood risk indexRelatively Moderate FEMA NRI

Median household income$88,333

Median area rent$1,966/mo

Median home value$1,400,100

the verdict

0.39%vs 1.0% target

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

$1,200,000

0.39% · rent $4,628

Intrinsic value · income approach

$2,212,514

46% 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.