84-740 Kili Dr, Waianae, HI 96792

1 ba · 515 sqft · built 1970 · Waianae · CONDOS·source listing ↗

$150,000

$179,000 first listed

seller intel

Price cut

−16.2%

from $179,000

Motivation score

50/100

OnePercent model (vv1)$1,820/mo

p10–p90 confidence band

HUD Fair Market Rent · 96792 · $1,680/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$87,509

Median area rent$1,759/mo

Median home value$569,400

the verdict

1.21%vs 0.8% target

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

$150,000

1.21% · rent $1,820

Intrinsic value · income approach

$324,565

54% 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.