Listed by Commercial Investment Strategies
$2,595,000
3154 WAIALAE AVE HONOLULU HI 96816-1536
Details
APN 330020360000
Property Type Retail, Multifamily
Sub Type Apartment Building
Square Footage 8,661
Units 11
Cap Rate 0.61%
NOI $15,764
Occupancy 100%
Pro-Forma Cap Rate 6.85%
Pro-Forma NOI $177,681
Year Built 1970
Buildings 2
Stories 2
Lot Size (SqFt) 6,932
Zoning B-2
Parking Spaces 10 spaces
Parking per 1,000 SqFt 1.15
Ground Lease No
Value-Add Mixed-Use | St. Louis / Chaminade | 11 Units + Bakery
Marketing description
Stellar location to the right of St. Louis/Chaminade entrance. Excellent upside, value-add opportunity. 2 hollow tile buildings consisting of 3 bed/1 ba over an existing bakery (front) and 9 one-bedrooms (back) with 10 covered parking. 2 gas meters: bakery pays their own + 1 CAM for laundry, 2 water meters, all units separately metered for electric. Some renovated units, 4 vacant units, 3 units on term.
Investment highlights
- Total Units: 10
- 1 Three-Bedrooms
- 1 Commercial (Bakery)
- 9 One-Bedrooms
- 6,932sqft Land
- 8,661sqft Interior
Listing Contacts
Listed by Commercial Investment Strategies
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$15,764.00
$1,313.67/mo
Valuation Metrics
0
DSCR
0.61%
Cap Rate
0.61%
ROI
Map
Zoning
B-2 CommercialNeighborhood CommercialCommunity Business District
View municipality zoning documents Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 136 uses
View all 136 uses Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics
Broker Selected Comps View More Comps
Property History
Similar Properties
Is there information that looks off?
