Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    87-274 St Rd Waianae, HI 96792
    Property profile & analytics

    87-274 St Rd, Waianae, HI 96792

    View on Map
    • Commercial real estate
    • 7,500 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 87-274 St Rd

    Year built
    1946
    Property type
    Commercial real estate

    Description

    This exceptional multifamily investment opportunity in Waianae, Hawaii, presents five fully renovated homes situated on a spacious 28,785 square foot lot. Each home boasts three bedrooms, two bathrooms, and a two-car carport. The property, built in 1946 and extensively renovated in 2022, offers a stabilized net operating income (NOI) of $138,000, resulting in a 5.52% cap rate. The asking price is $2,500,000, translating to $500,000 per unit and $333.33 per square foot. Modern kitchens feature new appliances, and each home includes private, fenced yards with washer/dryer hookups and separate electric meters. Master suites offer en-suite bathrooms with showers, while secondary bathrooms include tubs. The property is zoned R-5 and located on a peaceful cul-de-sac. Legally permitted, it presents potential for future development as a Condominium Property Regime (CPR), further enhancing long-term investment value. This turnkey investment is ideal for those seeking high-income potential and a strong return on investment in a thriving Hawaiian market. The property's features include upgraded interiors with new walls, paint, flooring, and high-end fixtures.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Waianae
    County
    Honolulu
    State
    Hawaii
    Longitude
    -158.171
    Latitude
    21.418

    Comparable in this City

    • Value Estimation by Request
      672 SF

      84-740 Kili Dr

      APARTMENT HOUSE (UNDER 5 UNITS)
      84-740 Kili Dr, Waianae, HI 96792-1509
      View Details
    • Value Estimation
      $6,900,000
      42,168 SF

      85-34 Lihue St

      APARTMENT HOUSE (UNDER 5 UNITS)
      85-34 Lihue St, Waianae, HI 96792
      View Details
    • Value Estimation by Request
      455 SF

      84-1021 Lahilahi St Ste, Unit 109

      APARTMENT HOUSE (UNDER 5 UNITS)
      84-1021 Lahilahi St Ste, Waianae, HI 96792-2000
      View Details
    • Value Estimation by Request
      589 SF

      84-740 Kili Dr, Unit 1

      APARTMENT HOUSE (UNDER 5 UNITS)
      84-740 Kili Dr, Waianae, HI 96792-1509
      View Details
    • Value Estimation by Request
      600 SF

      85-175 Farrington Hwy

      APARTMENT HOUSE (UNDER 5 UNITS)
      85-175 Farrington Hwy, Waianae, HI 96792-2107
      View Details
    • Value Estimation by Request
      123 SF

      84-740 Kili Dr, Unit L-2

      APARTMENT HOUSE (UNDER 5 UNITS)
      84-740 Kili Dr, Waianae, HI 96792-1509
      View Details

    Similar Nearby for Sale

    • $219,000
      952 SF

      Waianae Duplex with Fenced Backyard

      Affordable duplex in Waianae, ideal for first-time buyers.
      85-209 Ala Akau St, Waianae, HI 96792
      View Details
    • Contact for pricing
      10,200 SF

      Apartment Property Near Ocean Frontage

      Apartment property near the ocean with development potential.
      84-1111 Hana St, 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 St, Waianae, HI 96792
      View Details
    • $625,000
      0.23 Acres

      Waianae Multifamily Property For Sale

      Two homes on a 10,000 sq ft lot.
      84-960 Lahaina St, Waianae, HI 96792
      View Details
    • $3,700,000

      Waianae Apartment Property Opportunity

      Apartment property near ocean with development potential in Waianae.
      84-1111 Hana St, 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 St, Waianae, HI 96792
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail Space in Nanakuli Center

      New retail space in a vibrant West Oahu shopping center.
      89-102 Farrington Hwy, Waianae, HI 96792
      View Details
    • Contact for pricing
      7,583 SF

      Pacific Shopping Mall Retail Space

      Retail space available in established Waianae Coast shopping mall.
      87-2070 Farrington Hwy, Waianae, HI 96792
      View Details
    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.
    87-274 St Rd
    Waianae, HI 96792
    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
    87-274 St Rd, 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!