98-380 Koauka Loop, Aiea, HI 96701

3 bd · 2 ba · 1,261 sqft · built 1975 · Aiea · CONDOS·source listing ↗

$510,000

rent, three ways

OnePercent model (vv1)$3,593/mo

p10–p90 confidence band

HUD Fair Market Rent · 96701 · 3BR

$3,420/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Honolulu

Flood risk indexRelatively Moderate FEMA NRI

Median household income$111,173

Median area rent$1,976/mo

Median home value$941,600

the verdict

0.70%vs 0.8% target

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

$510,000

0.70% · rent $3,593

Intrinsic value · income approach

$663,961

23% 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.