2021 Wilcox Lane Honolulu, HI 96819
Multifamily property with nine units and recent renovations in Honolulu.
Property Features for 2021 Wilcox Lane
General Information
- Standard status
- Active
- Size
- 5,722 SF
- Property subtype
- Multi-Family / Multi-Family
Building Details
- Year Built
- 1965
Listing office CBI Residential Advisory Svcs. (808) 942-7100
Listing date Apr 2, 2026
Source Compass
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of CBI Residential Advisory Svcs.
Investment Insights
Based on property information with market context.
Key Highlights
- High Income Potential: $16,000+/month current scheduled income.
- Renovated Units: Most units are fully renovated.
- New Roof: $70,000 roof installed in November 2022.
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 | $206.0k | $36.00 |
| − Vacancy | −$15.2k | −$2.66 |
| EGI | $190.7k | $33.34 |
| − OpEx | −$85.8k | −$15.00 |
| NOI | $104.9k | $18.33 |