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…
87-718 Farrington Highway
Waianae, HI 96792
Asking Price
$3.95M
Asset Type
Convenience Store Retail
Class
Class B
What's Special
<ul><li>Long Term Ground Lease Remaining</li><li>Desirable B-2 Business Zoning</li><li>Functional, Well Sized Improvements</li><li>Expansive Land Area for Growth</li><li>High Traffic, High Visibility Location</li><li>Established Tenant with Proven Track Record</li><li>Rare Combination of Stability and Upside</li></ul>
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
2.03%
DSCR
0.34
Underwater
Cash-on-Cash
-13.04%
Monthly Payment
$19,542.445
Annual Cash Flow
$-154,509.338