Waipahu CDP
Investment Analysis

Waipahu CDP, HI
Investor Report

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

Share:
40
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
2.9%
P/R Ratio
27.5x
YoY Growth
-0.9%
Median Home Price
$835,400
Average Rent (1BR)
$2,038/mo
Median Income
$98,633
Population
39,871

Investment Breakdown

18
Value Score
41
Growth Score
77
Safety Score
40
Afford Score

Waipahu CDP has a price-to-rent ratio of 27.5x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -0.9% 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%) -$1,044
Insurance (~0.5%) -$348
Maintenance (~1%) -$696
Est. Net Cash Flow -$51/mo

Price Forecast 2026โ€“2028

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

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$854K2027$905Kโ–ฒ 5.9%2028$927Kโ–ฒ 8.5%20232024Now
$973K$794K
Current
$835K
2026
Projected
$905K
โ†‘ 5.9% by 2027
Projected
$927K
โ†‘ 8.5% by 2028
5yr CAGR:+4.2%
Confidence:Low
Rยฒ:0.47
โ–ผ

Our Waipahu CDP housing market forecast for 2026-2028 points toward a period of stabilization rather than sharp growth, with the market currently sitting at a temperature of 50/100 and a risk grade of C. After a robust 24.6% gain over the past five years, the median home price of $835,400 has shown a flattening trend, with a recent YoY price change of 0.0%. This suggests the market is absorbing previous gains, and while inventory remains relatively tight (homes spend about 35 days on market), affordability is becoming a major headwind. For potential buyers wondering if Waipahu CDP home prices will drop, the data suggests a plateau is more likely than a correction, barring a significant economic shock. The local economy, tied to the broader Honolulu metro, provides stability, but high construction costs and limited land will keep a floor under prices.

From an investment perspective, the extreme price-to-rent ratio of 34.2xโ€”well above the national average of 18xโ€”strongly signals that renting is the more financially prudent choice for the foreseeable future. With median rent at $2,038/mo versus the high cost of ownership, the numbers heavily favor tenants over buyers. This affordability crunch is a defining feature of the Waipahu CDP real estate Waipahu CDP 2027 outlook, as local wage growth may struggle to keep pace with the cost of homeownership. While the 5-year CAGR of 4.4% demonstrates solid long-term appreciation, the current market conditions indicate that growth will be more modest and incremental.

Overall, the Waipahu CDP housing market forecast suggests a balanced environment where prices hold steady within the recent range of $685,335 to $876,427. Buyers should proceed with caution, focusing on long-term holds and recognizing that immediate appreciation is unlikely. Sellers will need to price competitively to attract offers in a market where buyer enthusiasm has cooled. The combination of a high price-to-rent ratio and a neutral market temperature indicates that this is not a market for speculative flips, but rather for patient, owner-occupants who value stability over rapid gains.

Projected Cap Rate (2027)
1.7%
5yr CAGR
+4.2%

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 Waipahu CDP.

Total ROI
-155%
on $167,080 invested
Annual ROI
NaN%
compounded
Total Return
-$259,678
appreciation + cashflow
Mo. Cash Flow
-$4,509
year 1 estimate
Equity Growth Over 5 Years
Y1174kY2181kY3189kY4197kY5206k
Appreciation
$0
Cash Flow
-$259,678
Final Equity
$206,245

* 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 Waipahu CDP

Property

Purchase Price$835,400
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
-$3,945
Monthly Cash Flow
-$47,336/ year
-28.3%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$2,038
โˆ’ Mortgage (P&I)$4,224
โˆ’ Property Tax$835
โˆ’ Insurance$125
โˆ’ Maintenance$696
โˆ’ Vacancy Loss$102
= Net Cash Flow-$3,945

Investment Summary

Down Payment
$167,080
Loan Amount
$668,320
Total Monthly Expenses
$5,983
Gross Yield
2.9%

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