Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    2803 Varsity Cir Honolulu, HI 96826-1714

    • Residential income homes
    • 2,592 SF
    • 0.12 lot acres
    OFF-MARKET
    Value Estimations
    $215,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US24-0040932
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Residential income homes

    Property Details for 2803 Varsity Cir

    Year built
    1958
    Lot size
    0.12 lot acres
    Property size
    2,592 SF
    Zone code
    A-1
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    1-2-8-025-026
    APU
    128025026

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $230,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $202,000
      Market price range: $153k - $305k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Honolulu
    County
    Honolulu
    State
    Hawaii
    Longitude
    -157.818
    Latitude
    21.2925
    CBSA code
    46520
    CBSA name
    URBAN HONOLULU, HI METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $5,153
    $1,378,700
    $148,600
    $1,527,300
    -
    $1,378,700
    $148,600
    $1,527,300

    Comparable in this City

    • Value Estimation
      $205,000
      2,920 SF

      2033 Waiola St

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,920 SF
      2033 Waiola St, Honolulu, HI 96826-2737
      View Details
    • Value Estimation
      $110,000
      2,598 SF

      2624 Nahaku Pl

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,598 SF
      2624 Nahaku Pl, Honolulu, HI 96826-4847
      View Details
    • Value Estimation
      $205,000
      1,920 SF

      1669 Beretania St

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,920 SF
      1669 Beretania St, Honolulu, HI 96826-1137
      View Details
    • Value Estimation
      $185,000
      2,372 SF

      746 Paani St, Unit HNL

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,372 SF
      746 Paani St, Honolulu, HI 96826-4222
      View Details
    • Value Estimation
      $875,000
      3,600 SF

      640 Hausten St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,600 SF
      640 Hausten St, Honolulu, HI 96826-4549
      View Details
    • Value Estimation
      $985,000
      2,485 SF

      1919 Date St

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,485 SF
      1919 Date St, Honolulu, HI 96826-3967
      View Details

    Similar Nearby for Sale

    • $2,188,000

      Honolulu Multifamily Property with Upside

      Honolulu multifamily property featuring upgraded units and a stable rent roll.
      2128 Date St, Honolulu, HI 96826
      View Details
    • $2,188,000

      Honolulu Multifamily Property For Sale

      Honolulu multifamily property with stable rent roll and upgraded units.
      2128 Date St, Honolulu, HI 96826
      View Details
    • $2,980,000

      Honolulu Multifamily Property Near Iolani School

      Multifamily property in a desirable Honolulu neighborhood with development potential.
      534 Kamoku St, Honolulu, HI 96826
      View Details
    • $3,950,000

      Honolulu Multifamily Investment Opportunity

      Six-unit property near Ala Moana Shopping Center.
      1867 Kapiolani Blvd, Honolulu, HI 96826
      View Details
    • $14,000,000

      Honolulu Multifamily Investment Opportunity

      42-unit apartment building in Moiliili, close to amenities.
      1650 Young St, Honolulu, HI 96826
      View Details
    • $6,888,000

      Honolulu Multifamily and Retail Opportunity

      Multifamily and retail property near Convention Center, Waikiki, and Ala Moana.
      1716 Kalakaua Ave, Honolulu, HI 96826
      View Details

    Similar Nearby for Lease

    • $19 SF/Yr
      8,360 SF

      King Street Retail Opportunity

      Honolulu Retail Space - 896 sq ft Available
      2239 King St, Honolulu, HI 96826
      View Details
    • Contact for pricing
      24,270 SF

      Honolulu Executive Office Space

      Prime Honolulu location, elevator, ample parking.
      1110 University Ave, Honolulu, HI 96826
      View Details
    • Contact for pricing
      4,137 SF

      Free Standing Retail Building

      4,137 SF retail building in Honolulu for lease.
      2023 Young St, Honolulu, HI 96826
      View Details
    • Contact for pricing
      38,000 SF

      Spacious Venue with Full Kitchen

      Large open space suitable for events and gatherings.
      2454 S Beretania St, Honolulu, HI 96826
      View Details
    • $3,909 /Mo
      4,460 SF

      Restaurant Space in McCully District

      Restaurant space in high-traffic McCully Commercial District.
      1742 South King St, Honolulu, HI 96826
      View Details
    • $60 SF/Yr
      36,158 SF

      McCully Shopping Center: Prime Retail Space

      Honolulu Retail Center: High Traffic, Multiple Spaces
      1960 Kapiolani Blvd, Honolulu, HI 96826
      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.
    2803 Varsity Cir
    Honolulu, HI 96826-1714
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.