Skip to main content
Back to Search Results
|

1606 S Kihei Rd, Kihei, HI 96763

Show All 50 Photos
For Sale

$1,475,000

4 beds • 3 baths • 2,108 sqft

Estimated Payment

$      /mo. †

APR for 30 years

Change Loan Terms

  • Single Family Detached
    Property type

  • $699.72
    Price per square foot

Explore this Property

The main house is divided into three (3) apartments. The downstairs apartment UNIT A has 830 interior square feet with two bedrooms and one bath and a 168 square foot lanai and rents for $2550 per month plus $260 maintenance fee (MF) to offset property expenses. Lease expires July 31, 2025. UNIT B is a downstairs one bedroom one bath apartment with 654 square feet with a 420 sf lanai and rents for $2,350 SF plus $260 maintenance fee to offset property expenses. Lease is through September 30, 2025. UNIT C is a 624 SF upstairs apartment with a 240 SF lanai and rents for $2350 per month plus $260 maintenance fee to offset property expenses. Leased through October 31, 2025. UNIT D is the free standing one bedroom one bath 500 SF cottage with a 240 SF lanai and rents for $2,350 per month plus $120 maintenance fee. The electric is in the tenant's name. Lease is through November 30, 2025. TOTAL GROSS INCOME BEFORE EXPENSES: $126,000 $2,350 + $260 MF $2,350 +$260 MF $2,550 +$260 MF $2,350 +$120 MF TOTAL RENTS = $9600 PER MONTH or $115,200.00 per year. Plus $900 a month MF = $10,800 per year to offset expenses. EXPENSES: Landscape: $300 a month for two times. $3600 per year ELECTRIC: April 2023 through April 2024. $7644. Rounded off WATER: October 2023 through September 2024. $2550 Rounded off. REFUSE REMOVAL: $408 per year billed every six months. INSURANCE: $1,866.00 per year REAL PROPERTY TAX: Year ending 2023. $5954 MISCELLANEOUS: Pest Control quarterly: $800 Tree trimming 2-4 times a year. $750 TOTAL EXPENSES: $23,572.00 * *If you have a mortgage the lender will require hurricane insurance and quite possibly flood insurance as this property is just two blocks from the ocean. These costs are not factored into this income and expense statement. GROSS INCOME: $126,000 INCLUDING maintenance fees. GROSS EXPENSES $23,572.00 NET INCOME AFTER EXPENSES: $102,428.00 annually or $8535 per month. The Rate of Capitalization is 6.94%. In plain English, if you invested $1,475,000 cash into this property and received $102,428.00 in Net Operating Income (NOI) from the rents, the return on that investment (ROI) is 6.94% which is the "CAP RATE" or "rate of capitalization. If you don't want renters then keep it as a 4 bedroom 3 bath single family dwelling. Remove two of the kitchens and convert to family rooms.
MLS# 404588

Courtesy Of eXp Realty, LLC

(808) 725-2794

Property Features

  • Amenities
    Dock
  • Architecture Style
    Cottage
  • Lot Size
    0.2 Acres

Home seller CENTURY 21 Homefinders of Hawaii

Get to know the neighborhood. A local affiliated CENTURY 21 office will help you set up tours, give advice, and negotiate with sellers.

CENTURY 21 Homefinders of Hawaii

(808) 677-0721
Learn More About Us

Mortgage Calculator

$
$ %
Loan Term
%
Invalid number

$ /year
$ /year
$ /month

Monthly Payment Breakdown

  • Principle and Interest
    $0
  • Property Taxes
    $0
  • Hazard Insurance
    $0
  • Private Mortgage Insurance
    $0
  • HOA Dues
    $0
  • Total Monthly Payment:
    $0

Calculators provided for estimating purposes only. Consult with your lender to determine precise payment requirements.

An Equal Opportunity Company

Copyright © 2025 Realtors ® Association of Maui, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified. Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

Data powered by Attom Data Solutions. Copyright© 2024. Information deemed reliable but not guaranteed.

This information is provided for general informational purposes only and should not be relied on in making any home-buying decisions. School information does not guarantee enrollment. Contact a local real estate professional or the school district(s) for current information on schools. This information is not intended for use in determining a person's eligibility to attend a school or to use or benefit from other city, town or local services.

† Based on a 30-year fixed rate of 3.38% with 20% down. The estimated payment is offered for convenience and is not an offer of credit. Due to market fluctuations, interest rates are subject to change at any time and without notice. Interest rates are also subject to credit and property approval based on secondary market guidelines. The rates shown are based on average rates for our best qualified customers. Your individual rate may vary. Rates may differ for FHA, VA or jumbo loans.

Loading