2649 Varsity Pl, Honolulu, HI 96826

1 ba · 300 sqft · built 1972 · Honolulu · CONDOS·source listing ↗

$9,900

rent, three ways

OnePercent model (vv1)$1,687/mo

p10–p90 confidence band

HUD Fair Market Rent · 96826 · $1,700/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$68,296

Median area rent$1,606/mo

Median home value$507,200

the verdict

17.04%vs 0.8% target

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

$9,900

17.04% · rent $1,687

Intrinsic value · income approach

$304,114

97% 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.