91-613 Kulana Pl, Ewa Beach, HI 96706

3 bd · 1 ba · 1,052 sqft · built 1971 · Ewa Beach · CONDOS·source listing ↗

$485,000

rent, three ways

OnePercent model (vv1)$3,098/mo

p10–p90 confidence band

HUD Fair Market Rent · 96706 · 3BR$4,390/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$129,456

Median area rent$2,779/mo

Median home value$830,100

the verdict

0.64%vs 0.8% target

wide confidence band

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

$485,000

0.64% · rent $3,098

Intrinsic value · income approach

$647,690

25% 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.