Add Listing
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

    3123 Brokaw St Honolulu, HI 96815-4110

    • Residential income homes
    • 2,352 SF
    • 0.22 lot acres
    OFF-MARKET
    Value Estimations
    $785,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US24-0353177
    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 3123 Brokaw St

    Year built
    1954
    Lot size
    0.22 lot acres
    Property size
    2,352 SF
    Zone code
    B-2
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    1-3-1-017-005
    APU
    131017005

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $780,000
      6.5%
      $720,000
      7%
      $670,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $808,000
      Market price range: $165k - $922k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $965,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Honolulu
    County
    Honolulu
    State
    Hawaii
    Longitude
    -157.814
    Latitude
    21.2755
    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
    $39,048
    $2,554,400
    $207,100
    $2,761,500
    -
    $2,554,400
    $207,100
    $2,761,500

    Comparable in this City

    • Value Estimation by Request
      664 SF

      2450 Prince Edward St, Unit CII

      APARTMENT HOUSE (UNDER 5 UNITS) • 664 SF
      2450 Prince Edward St, Honolulu, HI 96815-3221
      View Details
    • Value Estimation by Request
      2,304 SF

      3115 Castle St

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,304 SF
      3115 Castle St, Honolulu, HI 96815-6826
      View Details
    • Value Estimation by Request
      1,440 SF

      2463 Kuhio Ave, Unit A1

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,440 SF
      2463 Kuhio Ave, Honolulu, HI 96815-3367
      View Details
    • Value Estimation
      $785,000
      2,288 SF

      2455 Ala Wai Blvd

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,288 SF
      2455 Ala Wai Blvd, Honolulu, HI 96815-3444
      View Details
    • Value Estimation by Request
      1,680 SF

      419 Seaside Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,680 SF
      419 Seaside Ave, Honolulu, HI 96815-2626
      View Details
    • Value Estimation
      $1,005,000
      5,828 SF

      437 Niu St

      APARTMENT HOUSE (UNDER 5 UNITS) • 5,828 SF
      437 Niu St, Honolulu, HI 96815-1828
      View Details

    Similar Nearby for Sale

    • $4,900,000

      Waikiki Multi-Unit Income Property

      Well-maintained Waikiki multi-unit property with strong income potential.
      254 Kaiulani Ave, Honolulu, HI 96815
      View Details
    • Contact for pricing

      Waikiki Renovated Multifamily Investment Opportunity

      36 renovated units in the heart of Waikiki.
      412 Launiu St, Honolulu, HI 96815
      View Details
    • $4,900,000

      Waikiki Multi-Unit Income Property

      Well-maintained Waikiki multi-unit property with income potential.
      254 Kaiulani Ave, Honolulu, HI 96815
      View Details
    • $6,000,000
      4,333 SF

      Waikiki Retail Gem: Prime Location

      Iconic Waikiki building, redevelopment opportunity.
      1988 Kalākaua Ave, Honolulu, HI 96815
      View Details
    • Contact for pricing

      Waikiki Turn-Key Snack Store

      Turn-key snack store in Waikiki with high foot traffic.
      1778 Ala Moana Blvd, Honolulu, HI 96815
      View Details
    • New
      $3,900,000
      1,992 SF

      Four Homes Near Diamond Head

      Four individual homes offering flexibility, privacy, and rental income.
      3331 Hayden St, Honolulu, HI 96815
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      54,040 SF

      Waikiki Beachfront Executive Suites

      Prime Waikiki Office & Retail Space Available
      2552 Kalākaua Ave, Honolulu, HI 96815
      View Details
    • Contact for pricing
      2,938 SF

      Waikiki Galleria Tower Office Space

      Prime Waikiki Office Suites Available
      2222 Kalākaua Ave, Honolulu, HI 96815
      View Details
    • $168 SF/Yr
      2,696 SF

      Waikiki Retail Space: Prime Location

      High-traffic Waikiki retail space available.
      2211 Kūhiō Ave, Honolulu, HI 96815
      View Details
    • $13 SF/Yr
      2,292 SF

      Kuhio Avenue Retail Space Sublease

      Ground floor retail space available for sublease on Kuhio Avenue.
      2255 Kūhiō Ave, Honolulu, HI 96815
      View Details
    • Contact for pricing
      152,772 SF

      Waikiki Office Space for Lease

      Prestigious Waikiki location, flexible suites available
      2155 Kalākaua Ave, Honolulu, HI 96815
      View Details
    • Contact for pricing

      Waikiki Retail Space for Rent

      Prime retail location in the heart of Waikiki.
      325 Seaside Ave, Honolulu, HI 96815
      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.
    3123 Brokaw St
    Honolulu, HI 96815-4110
    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.
    Sign Up Successful!
    You now have access to more from Realmo!