✨Track on-chain rental distributions and secondary market pricing for 85-104 Alawa Pl in Waianae, HI.
View on Lofty Marketplace ↗
Tier 2: Favorable Metric Profile🔥 DEEP DISCOUNTWaianae, HI SubmarketAlgorand ASA #3688142276🔥 20.58% 5-Year Projected IRR

85-104 Alawa Pl

Single Family Residence • 3 Bed / 2 Bath • Total Tokens: 14,727 • Tokenized on Lofty / Algorand

View on Lofty ↗← Waianae Hub
🏷️ Active Secondary Discount Opportunity: 🔥 Deep Discount: $33.19 (32.3% below initial offering)Secondary Pricing Spread
🎯 Quantitative Model Catalysts & Score Factors (Tier 2: Favorable Metric Profile):🔥 DEEP DISCOUNT
💰 Income & Dividend Cash Flow
69/100
📈 Residential Capital Growth
67/100
🏷️ Model Valuation Spread
69/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK
BEST ASK (BUY PRICE)
$33.19
Depth: 68.2247 shares
BEST BID (SELL PRICE)
$32.19
Depth: 140.5 shares
Bid-Ask Spread:$1.00 (3.0%)
Par Discount vs $50:-32.3% (Discount)

🏢 Property Manager

🛡️ VERIFIED PARTNER
🏢

PMI of New Mexico

📍 Albuquerque / Santa Fe, NM • 12 Public Properties

Part of Property Management Inc, delivering standardized institutional tenant screening, accounting, and asset protection.

Registry ID: partner-pmi-new-mexicoOfficial Site ↗

📐 Valuation & Model NAV Spread

Model Estimated Value (AVM FMV):$808,200
Implied Token Market Cap:$488,789.13
Discount to Model NAV:+39.52%
Secondary Token Price:$33.19 (Initial: $49.05)
Discount to Initial Offering:+32.3%
Gross Rent Multiplier (GRM):10.25x

💰 Rental Income & 5-Year Return Forecast

Realized Net Dividend Yield:8.68%
Projected 5-Year IRR:20.58% / yr
In-Place Monthly Rent:$6,573 / mo
HUD Fair Market Rent (2-3BR):$6,836 / mo
Mark-to-Market Rent Upside:+4.0%
Residential 1% Rule Ratio:0.81% / mo

📍 Waianae Submarket Fundamentals & Growth Drivers

City Submarket:Waianae, United States (Midwest Metro Hub)
Property Manager:PMI of New Mexico (Verified)
Neighborhood Grade:Grade B+
School District Rating:7/10 (Appreciation Driver)
Landlord Law Environment:High
Local Property Tax Rate:1.4% / yr
Expected Residential Appreciation:+4% / yr
🐂 Institutional Bull Case

High rental demand for 3BR residential homes in Midwest Metro Hub with 2.3% job growth. Mark-to-market rent upside (+4%) and model valuation spread (+39.52%) provide an attractive margin of safety.

🐻 Downside Risk Factors

Local property tax rate of 1.4% and routine tenant turnover could cause minor variance in monthly distributions.

🚀 Explore Listing on Lofty ↗📁 Official Property Documents⛓️ Allo Explorer👛 Pera Wallet

🔗 Compare Related Fractional Real Estate Deals

Other Deals in Waianae, HI:

Currently the primary featured listing in Waianae.

View all Waianae properties →

More Properties in United States (HI):

    View all United States properties →