Duplex with Two-Car
For Sale
$685,000
87-1719 Mokila Street, Waianae, HI 96792
Central air conditioning and a rear lanai complement the home’s indoor-outdoor layout.
Property Size1,152 SF
Price / SF$594.62
Days on Market209
Property Features for 87-1719 Mokila Street
General Information
Standard status
Active
Size
1,152 SF
Total Parking Spaces
2
Property subtype
Duplex
Property Condition
Severity
Repairs Needed
Evidence
Although home may need some TLC
Additional Details
HOA Fee
$80
Multifamily Units
1
Tenant in Place
Yes
Taxes and HOA fees
Annual Taxes
$2,327
Amenities
central AC
ceiling fans
pool
park
Building Details
Building Size
1,152 SF
Year Built
2012
Buildings
1
Stories
2
Listing Agency:
Royal Realty LLC
Listed By:
Crystal R Posiulai · License #RS-85728
(808) 780-2975
Source:
Vonlinhawaii
Added: Apr 8
Changed: Nov 1
Last Checked: Nov 1 at 3:43PM
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 Royal Realty LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2012 duplex property offers 1,152 square feet with three bedrooms and 2.5 bathrooms. The bedrooms are upstairs, including a primary suite with dual sinks; the main level has an open living area, kitchen, and half bath. Interior finishes include vinyl plank flooring in the kitchen area and laminate flooring in the living room. Central air conditioning, ceiling fans, a two-car garage, rear lanai, and yard are also included. The property has no rear neighbors.
Community amenities include a pool and park, with a store nearby. Beaches and a hiking trail are also close to the property. The home is tenant occupied and is being sold as is.
Community amenities include a pool and park, with a store nearby. Beaches and a hiking trail are also close to the property. The home is tenant occupied and is being sold as is.
Key Highlights
- Three bedrooms and 2.5 bathrooms across 1,152 square feet
- Built in 2012
- Central AC and ceiling fans throughout
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$22,941
Cap Rate
3.35%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$458,820
$458.8K
Cap Rate 7%
$327,729
$327.7K
Cap Rate 9%
$254,900
$254.9K
Market Conditions
NOI Build-Up for 1,152 SF
Gross rent
$35.3K $30.60/SF
− Vacancy
−$2.5K −$2.15/SF
EGI
$32.8K $28.45/SF
− OpEx
−$9.8K −$8.53/SF
NOI
$22.9K $19.91/SF
Area
Honolulu County, HI
Vacancy
7.03%
Lease Rate
$30.60 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$458,820
Cap Rate 7%
$327,729
Cap Rate 9%
$254,900
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.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
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
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Duplex - Central air conditioning and a rear lanai complement the home’s indoor-outdoor layout.
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: Three bedrooms and 2.5 bathrooms across 1,152 square feet; Built in 2012; Central AC and ceiling fans throughout
