Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Waianae Multi-Family Home Opportunity Title is generated by Realmo AI

    85-270 Ala Hema Street, Waianae, HI 96792

    View on Map
    Claim this Listing
    For Sale
    $199,000

    MULTI_FAMILY - Other - Waianae, HI

    Property size:
    952 SF
    Price / SF:
    $209/SF
    Added:
    Mar 19, 2026
    Days on Market:
    78
    Last Refresh:
    Jun 4 at 11:06 pm

    Property Features for 85-270 Ala Hema Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    3
    Bathrooms
    1
    Rooms
    Bedroom 3, Bathroom 1, Bedroom 1, Bedroom 2
    Parking
    2
    Parking features
    Carport, Garage
    Pets allowed
    Call
    Interior features
    Bedroom on Main Level, Full Bath on Main Level
    Fencing
    Fenced
    Standard status
    Active
    APN
    1-8-5-027-016-0000
    Size
    952 SF

    Taxes and HOA fees

    Tax Annual Amount
    744

    Utilities

    Utilities
    Water Available
    Water source
    Public

    Building Details

    Year built
    1974
    Floors in Building
    1
    Flooring type
    Carpet
    Building materials
    Double Wall, Wood Frame
    Architectural style
    Other

    We can help!

    Listing Contact
    G. Jeannie Byers

    Listing agent G. Jeannie Byers License #RB-14805

    Listing office West Beach Realty, Inc. 85841-E Farrington Hwy, Waianae, HI

    Listing date Mar 19, 2026

    MLS# 202605699 Listing URL

    Copyright © 2026 HiCentral MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Renegotiated 26‑year fixed lease until 2052, allowing for a 20‑year fixed loan.
    • Low monthly lease payments starting at $177.66/month.
    • Bedroom and full bath conveniently located on the main level.
    • Includes carport and garage parking.
    • Fenced property.
    • Special Assessment of $127.00/Month until November 1, 2026.

    Overview

    This property presents an opportunity for homeownership. The property includes a renegotiated 26-year fixed lease extending until 2052, which may allow for a 20-year fixed loan. The lease payments are $177.66 per month until June 30, 2026, then increase to $231.00 per month until June 30, 2036, followed by $300.25 per month until June 30, 2046, and finally $390.33 per month until September 15, 2052. Additionally, there is a special assessment of $127.00 per month until November 1, 2026. Located in Waianae, HI, the property is a multi-family residence with a size of 952 square feet.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $34.3k $36.00
    − Vacancy −$2.5k −$2.66
    EGI $31.7k $33.34
    − OpEx −$14.3k −$15.00
    NOI $17.5k $18.33
    952 SF · lease $36.00/SF/yr · vacancy 7.40% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $249.4K
    $218.2K – $290.9K (±1% cap)
    NOI $17,455 @ 7.0% cap · market cap 8.77%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Specialty Retail
    $385.7K
    $337.5K – $450.0K (±1% cap)
    NOI $26,999 @ 7.0% cap · market cap 13.57%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Single family properties

    Map

    City
    Waianae
    County
    Honolulu
    State
    Hawaii
    Longitude
    -158.190846
    Latitude
    21.453589

    Nearby Similar for Sale

    • $1,899,999
      6,954 SF

      Waianae Commercial Building For Sale

      Large commercial building in Waianae with limitless possibilities.
      86-015 Farrington Highway, Waianae, HI 96792
      View Details
    • $1,999,000
      4,384 SF

      Remodeled Multi-Unit Residential Income Property

      Three legal residential structures with extensive 2024–2026 remodels, multiple tenant homes, and on-site parking.
      84-290 Makaha Valley Road, Waianae, HI 96792
      View Details
    • $1,765,000

      Waianae Multi-Unit Income Property

      Income-producing property in Waianae with strong cash flow potential.
      84-956 Hanalei Street, Waianae, HI 96792
      View Details
    • $1,765,000

      Waianae Multi-Unit Income Property

      Income-producing property in Waianae with strong cash flow potential.
      84-956 Hanalei Street, Waianae, HI 96792
      View Details
    • $219,000
      952 SF

      Waianae Duplex with Fenced Backyard

      Affordable duplex in Waianae, ideal for first-time buyers.
      85-209 Ala Akau Street, Waianae, HI 96792
      View Details
    • $625,000

      Waianae Multifamily Property For Sale

      Two homes on a 10,000 sq ft lot.
      84-960 Lahaina Street, Waianae, HI 96792
      View Details
    • $3,250,000
      2,164 SF

      Agricultural Property with Two Homes

      Over 12-acre agricultural property featuring two single-family homes.
      87-1087 Apuupuu Road, Waianae, HI 96792
      View Details
    • $685,000
      1,152 SF

      Waianae Home in Sea Country

      3-bedroom home in a well-maintained community with amenities.
      87-1719 Mokila Street, Waianae, HI 96792
      View Details
    • $1,575,000
      2,400 SF

      New Waianae Multifamily Investment Opportunity

      New multifamily property with strong rental potential near Waianae beaches.
      85-1020 Mill Street, Waianae, HI 96792
      View Details
    • $825,000
      2,230 SF

      New Five-Bedroom Home in Waianae

      New five-bedroom home with flexible living options near Maili.
      87-102 Kulaaupuni Street, Waianae, HI 96792
      View Details
    • $1,575,000
      1,200 SF

      New Waianae Multifamily Opportunity

      New duplex near beaches, ideal for investors or owner-occupants.
      85-1020 Mill Street, Waianae, HI 96792
      View Details
    • $839,999
      2,230 SF

      Waianae Multi-Family Home

      5-bedroom, 3-bath home near Maili Elementary School and the beach.
      87-102 Kulaaupuni Street, Waianae, HI 96792
      View Details

    FAQs

    What type of property is this?
    Single family property - Waianae multi-family home with renegotiated fixed lease.
    Where is this single family property located?
    The property is located at 85-270 Ala Hema Street Waianae, HI.
    What is the asking price?
    The asking price for this property is $199,000.
    What are key features of this property?
    This property features: Renegotiated 26‑year fixed lease until 2052, allowing for a 20‑year fixed loan.; Low monthly lease payments starting at $177.66/month.; Bedroom and full bath conveniently located on the main level.
    (808) 285-4774
    We can help!
    Listing Contact
    G. Jeannie Byers
    Real Estate License ID: RB-14805
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    85-270 Ala Hema Street, Waianae, HI 96792
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!