Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
1303 Rycroft St
Honolulu, HI 96814
Asking Price
$7.00M
Cap Rate
4.96%
Asset Type
Apartment Building Retail
Class
Class B
What's Special
Retail | 4.96% CAP | 6,211 SqFt <ul><li>PRIME LOCATION - RARE OPPORTUNITY TO OWN IN HONOLULU'S HIGHEST POPULATION DENSITY</li><li>2,300+ CONDO UNITS DELIVERED WITHIN THE PAST 5 YEARS IN NEARBY THRIVING DEVELOPMENT AREA</li><li>TOD ZONE - TRANSIT ORIENTED DEVELOPMENT ZONE WITH INCREASED FAR (DENSITY)</li><li>CASH FLOW - IMMEDIATE STABILISED INCOME WITH RENT GROWTH POTENTIAL</li><li>4.96% CAP - GREAT IN-PLACE INVESTMENT WITH VALUE ADD OPPORTUNITY AND POTENTIAL REPOSITIONING</li><li>VALUE-ADD UPSIDE - MARK-TO-MARKET WITH CL
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.14%
DSCR
0.19
Underwater
Cash-on-Cash
-15.98%
Monthly Payment
$34,607.443
Annual Cash Flow
$-335,289.321
