1325 N School St, Honolulu, HI 96817

638 sqft · built 1948 · Honolulu · CONDOS·source listing ↗

$50,000

$100,000 first listed

seller intel

Price cut

−50.0%

from $100,000

Motivation score

55/100

OnePercent model (vv1)

$2,136/mo

p10–p90 confidence band

HUD Fair Market Rent · 96817 · $1,540/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$75,476

Median area rent$1,445/mo

Median home value$916,100

the verdict

4.27%vs 0.8% target

wide confidence band

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

$50,000

4.27% · rent $2,136

Intrinsic value · income approach

$625,839

92% 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.