803 Waimanu St, Honolulu, HI 96813

1 ba · 419 sqft · built 2019 · Honolulu · CONDOS·source listing ↗

$299,900

seller intel

Motivation score

10/100

OnePercent model (vv1)$2,395/mo

p10–p90 confidence band

HUD Fair Market Rent · 96813 · $1,630/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$91,690

Median area rent$1,860/mo

Median home value$819,700

the verdict

0.80%vs 0.8% target

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

$299,900

0.80% · rent $2,395

Intrinsic value · income approach

$595,394

50% 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.