For Sale
$685,000
87-1719 Mokila Street, Waianae, HI 96792
MULTI_FAMILY - Other - Waianae, HI
Property Size1,152 SF
Price / SF$594.62
Days on Market115
Property Features for 87-1719 Mokila Street
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning description
05 - R-5 Residential District
Bedrooms
3
Bathrooms
3
Full bathrooms
2
Half bathrooms
1
Rooms
Bedroom 3, Bathroom 2, Bedroom 2, Bathroom 3, Bathroom 1, Bedroom 1
Parking
4
Parking features
On Street, Driveway, Garage
Fencing
Fenced
Subdivision
MAILI SEA-MAKALAE 1
Lot features
Cleared, Level
Elementary school
Maili
Middle school
Waianae
High school
Waianae
Standard status
Active
APN
1-8-7-050-086-0000
Size
1,152 SF
Taxes and HOA fees
Tax Annual Amount
2327
HOA Fee
$80 Monthly
Utilities
Utilities
Cable Available
Water source
Public
Amenities
central AC
ceiling fans
Building Details
Year built
2012
Floors in Building
2
Flooring type
Carpet, Vinyl, Laminate
Building materials
Double Wall, Wood Frame
Architectural style
Other
Listing Agency:
Royal Realty LLC
(808) 780-2975
Listed By:
Crystal R Posiulai · License #RS-85728
(808) 216-7447
Added: Apr 8
Changed: Jul 30
Last Checked: Jul 31 at 6:06AM
MLS# 202607160
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.
Investment Insights
Based on property information with market context.
Tenant-occupied duplex built in 2012 featuring three bedrooms and two and a half bathrooms. The home offers an open-concept living area downstairs with a half bath, while all bedrooms are located upstairs, including a primary suite with dual sinks. Flooring includes carpet, vinyl, and laminate, and the home is equipped with central AC and ceiling fans throughout. Parking includes a two-car garage, plus driveway and on-street options.
The property includes a rear lanai and spacious yard, with no rear neighbors. Exterior features include double wall wood frame construction and fencing. Utility availability includes cable.
The community is described as well maintained, with a pool and park, and a nearby store. The property is being sold as-is.
The property includes a rear lanai and spacious yard, with no rear neighbors. Exterior features include double wall wood frame construction and fencing. Utility availability includes cable.
The community is described as well maintained, with a pool and park, and a nearby store. The property is being sold as-is.
Key Highlights
- Built in 2012 with double wall wood frame construction
- Tenant occupied; sold as‑is
- Central AC and ceiling fans throughout
Financial Insights For Multifamily LT 5
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 | $35.3k | $30.60 |
| − Vacancy | −$2.5k | −$2.15 |
| EGI | $32.8k | $28.45 |
| − OpEx | −$9.8k | −$8.53 |
| NOI | $22.9k | $19.91 |
1,152 SF · lease $30.60/SF/yr · vacancy 7.03% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$327.7K
$286.8K – $382.4K
NOI $22,941 @ 7.0% cap · market cap 3.35%
Second Best
Apartment 5plus
$301.7K
$264.0K – $352.0K
NOI $21,122 @ 7.0% cap · market cap 3.08%
Theoretical Best
Specialty Retail
$466.7K
$408.4K – $544.5K
NOI $32,671 @ 7.0% cap · market cap 4.77%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Single-tenant
Tenancy
Location Intelligence
Demographics for 96792, HI
51,965
Population
15,516
Households
3.3
Avg Household Size
35
Median Age
16%
College-Educated
91%
High-School Grad
61.1 sq mi
ZIP Area
850
Density / Sq Mi
$83,927
Median Household Income
$39,666
Median Earnings
$1,820
Median Rent
$551,400
Median Home Value
Market
Vacancy Rate% for Multifamily in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Tenant-occupied duplex with central AC, fenced yard with lanai, and no rear neighbors.
Where is this duplex located?
The property is located at 87-1719 Mokila Street Waianae, HI.
What is the asking price?
The asking price for this property is $685,000.
What are key features of this property?
This property features: Built in 2012 with double wall wood frame construction; Tenant occupied; sold as‑is; Central AC and ceiling fans throughout
