87-123 Helelua St, Waianae, HI 96792

2 bd · 1 ba · 666 sqft · built 1975 · Waianae · CONDOS·source listing ↗

$199,000

rent, three ways

OnePercent model (vv1)$2,154/mo

p10–p90 confidence band

HUD Fair Market Rent · 96792 · 2BR

$2,360/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

1.08%vs 0.8% target

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

$199,000

1.08% · rent $2,154

Intrinsic value · income approach

$384,091

48% 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.