Kaneohe CDP
Investment Analysis

Kaneohe CDP, HI
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
30
Investment Score
Rent
Cap Rate (Est.)
1.5%
Gross Yield
2.5%
P/R Ratio
34.4x
YoY Growth
-2.2%
Median Home Price
$990,100
Average Rent (1BR)
$2,038/mo
Median Income
$124,632
Population
35,945

Investment Breakdown

0
Value Score
28
Growth Score
77
Safety Score
40
Afford Score

Kaneohe CDP has a price-to-rent ratio of 34.4x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.2% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,038
Annual Gross $24,456

Est. Monthly Expenses

Property Tax (~1.5%) -$1,238
Insurance (~0.5%) -$413
Maintenance (~1%) -$825
Est. Net Cash Flow -$437/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Kaneohe CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$1M2027$1Mโ–ฒ 6.1%2028$1Mโ–ฒ 8.4%20232024Now
$1M$989K
Current
$990K
2026
Projected
$1M
โ†‘ 6.1% by 2027
Projected
$1M
โ†‘ 8.4% by 2028
5yr CAGR:+4.0%
Confidence:Low
Rยฒ:0.35
โ–ผ

For anyone asking "will Kaneohe CDP home prices drop," the current data suggests a period of stabilization rather than a sharp correction. The median price sits at $990,100 with a flat year-over-year change of 0.0%, indicating the market has hit an affordability ceiling. With a price-to-rent ratio of 40.5xโ€”more than double the national averageโ€”the financial case for buying is weak compared to renting, reinforcing the "RENT" verdict. While the 5-year CAGR of 4.1% shows solid long-term appreciation, the cooling market temperature of 50/100 and a Risk Grade of C point to near-term headwinds driven by high interest rates and local affordability constraints.

In the broader Kaneohe CDP housing market forecast for 2026-2028, I anticipate modest single-digit appreciation as the market digests recent gains. The 35-day average days on market indicates properties are still moving, but without the frenzy of previous years. Key local factors include Oahu's limited land for new construction, which supports prices, but the high cost of living and sensitivity to interest rate changes will cap growth. As we look toward Kaneohe CDP real estate in Kaneohe CDP 2027, the outlook is one of balanced stability: prices are unlikely to collapse due to persistent demand and supply constraints, but the era of rapid appreciation appears to be over. Buyers should be prepared for a more measured environment where affordability is the primary driver.

Projected Cap Rate (2027)
1.3%
5yr CAGR
+4%

Job Market

Unemployment 2.9%
National avg: 3.7%
Job Growth (YoY) +2.1%

Healthcare

88
Score
Excellent

Risk Factors

Overvalued Market
Low Inventory
Declining Prices

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Kaneohe CDP.

Total ROI
-167%
on $198,020 invested
Annual ROI
NaN%
compounded
Total Return
-$331,292
appreciation + cashflow
Mo. Cash Flow
-$5,703
year 1 estimate
Equity Growth Over 5 Years
Y1206kY2215kY3224kY4234kY5244k
Appreciation
$0
Cash Flow
-$331,292
Final Equity
$244,437

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Kaneohe CDP

Property

Purchase Price$990,100
Monthly Rent$2,038
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$5,011
Monthly Cash Flow
-$60,127/ year
-30.4%
Cash-on-Cash
-0.0%
Cap Rate

Monthly Breakdown

+ Rental Income$2,038
โˆ’ Mortgage (P&I)$5,006
โˆ’ Property Tax$990
โˆ’ Insurance$125
โˆ’ Maintenance$825
โˆ’ Vacancy Loss$102
= Net Cash Flow-$5,011

Investment Summary

Down Payment
$198,020
Loan Amount
$792,080
Total Monthly Expenses
$7,049
Gross Yield
2.5%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026