Log In/Sign Up
Your email has been sent.
2021 Wilcox Ln 9 Unit Apartment Building $2,488,000 ($276,444/Unit) 6.01% Cap Rate Honolulu, HI 96819
Executive Summary
• $16,311/mo. Gross Scheduled Rent
• 6.0% CAP
• Most Units Fully Renovated
• New 4-Camera Security System installed by Cam Security
• Gated/Secured Multifamily Property with spall repairs completed
• New $70,000 Roof/Roof Hatch
• All units have washer hookups on lanai with sink.
• Ground floor units have fenced in backyard lanais.
• Self Managed
• NOT IN A FLOOD ZONE! No Flood Insurance Required
• 6.0% CAP
• Most Units Fully Renovated
• New 4-Camera Security System installed by Cam Security
• Gated/Secured Multifamily Property with spall repairs completed
• New $70,000 Roof/Roof Hatch
• All units have washer hookups on lanai with sink.
• Ground floor units have fenced in backyard lanais.
• Self Managed
• NOT IN A FLOOD ZONE! No Flood Insurance Required
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,488,000 | Building Class | C |
| Price Per Unit | $276,444 | Lot Size | 0.12 AC |
| Sale Type | Investment | Building Size | 5,772 SF |
| Cap Rate | 6.01% | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1965/2025 |
| Property Subtype | Apartment | Parking Ratio | 0.86/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | IMX-1 - Residential Property Tax Dedication in place. | ||
| Price | $2,488,000 |
| Price Per Unit | $276,444 |
| Sale Type | Investment |
| Cap Rate | 6.01% |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 5,772 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1965/2025 |
| Parking Ratio | 0.86/1,000 SF |
| Zoning | IMX-1 - Residential Property Tax Dedication in place. |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 9 | - | 600 - 700 |
Very walkable
80/100
Moderately drivable
60/100
Good public transit
60/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 1-1-2-012-041-0000 | Improvements Assessment | $683,400 (2025) |
| Land Assessment | $1,304,100 (2025) | Total Assessment | $1,987,500 (2025) |
Property Taxes
Parcel Number
1-1-2-012-041-0000
Land Assessment
$1,304,100 (2025)
Improvements Assessment
$683,400 (2025)
Total Assessment
$1,987,500 (2025)
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
2021 Wilcox Ln
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.