Ewa Gentry CDP
Investment Analysis

Ewa Gentry CDP, HI
Investor Report

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

Share:
71
Investment Score
Strong Buy
Cap Rate (Est.)
1.7%
Gross Yield
2.9%
P/R Ratio
0.0x
YoY Growth
+0.0%
Median Home Price
$855,000
Average Rent (1BR)
$2,038/mo
Median Income
$131,755
Population
26,738

Investment Breakdown

100
Value Score
50
Growth Score
77
Safety Score
40
Afford Score

Ewa Gentry CDP has a price-to-rent ratio of 0.0x, which indicates buying is significantly better than renting.

The estimated cap rate of 1.7% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.0% 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%) -$1,069
Insurance (~0.5%) -$356
Maintenance (~1%) -$713
Est. Net Cash Flow -$100/mo

Price Forecast 2026โ€“2028

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

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$829K2027$854Kโ–ฒ 3.1%2028$859Kโ–ฒ 3.7%20232024Now
$902K$781K
Current
$855K
2026
Projected
$854K
โ†‘ 3.1% by 2027
Projected
$859K
โ†‘ 3.7% by 2028
5yr CAGR:+2.5%
Confidence:Low
Rยฒ:0.06
โ–ผ

For anyone analyzing the Ewa Gentry CDP housing market forecast through 2028, the current data suggests a period of stabilization rather than rapid appreciation. With a median home price of $768,200 and a price-to-rent ratio of 31.4x, the market is significantly stretched compared to the national average of 18x. This imbalance, combined with a flat year-over-year price change of 0.0%, indicates that affordability constraints are capping further gains. The local economy remains supported by strong Oahu job growth and ongoing development in the adjacent Hoสปopili community, but rising property taxes and higher interest rates are cooling buyer enthusiasm. Inventory is moving at a moderate pace with 35 days on market, suggesting neither a frantic sellerโ€™s market nor a deep buyer's downturn.

When asking will Ewa Gentry CDP home prices drop, the answer appears to be a modest 'no' for a significant correction, though price growth will likely remain muted. The 5-year price change of 21.0% and a CAGR of 3.8% show healthy long-term trends, but the current Market Temperature of 50/100 and a Risk Grade of C highlight increased volatility. Affordability remains the primary headwind; with median rent at $2,038/mo, many potential buyers are finding it more feasible to rent than to service a mortgage at these price levels. As we look toward Ewa Gentry CDP real estate 2027, the areaโ€™s appeal to military families and first-time buyers will provide a floor for values, though speculative buying has largely evaporated.

The forecast for 2026-2028 points toward a balanced market where prices trade within the recent range of $675,080 to $874,505. Given the 'RENT' verdict, entering the market as an investor requires careful cash-flow analysis, while owner-occupants should prioritize long-term stability over short-term gains. External factors such as the expansion of the rail transit line and continued infrastructure improvements in Ewa Beach will support demand, but high carrying costs may pressure sellers to adjust expectations. Ultimately, while the Ewa Gentry CDP housing market is unlikely to crash, the era of double-digit annual gains appears to be over, replaced by a more sustainable, albeit slower, growth trajectory.

Projected Cap Rate (2027)
1.8%
5yr CAGR
+2.5%

Job Market

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

Healthcare

88
Score
Excellent

Risk Factors

Low Inventory

Market Activity

Source: Redfin ยท 2026-05-31
Sale-to-List 100.5%
Months Supply 5.7
Price Drops 21%
Gone in 2 Wks 40%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Ewa Gentry CDP.

Total ROI
-157%
on $171,000 invested
Annual ROI
NaN%
compounded
Total Return
-$268,751
appreciation + cashflow
Mo. Cash Flow
-$4,661
year 1 estimate
Equity Growth Over 5 Years
Y1178kY2185kY3193kY4202kY5211k
Appreciation
$0
Cash Flow
-$268,751
Final Equity
$211,083

* 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 Ewa Gentry CDP

Property

Purchase Price$855,000
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
-$4,080
Monthly Cash Flow
-$48,957/ year
-28.6%
Cash-on-Cash
0.3%
Cap Rate

Monthly Breakdown

+ Rental Income$2,038
โˆ’ Mortgage (P&I)$4,323
โˆ’ Property Tax$855
โˆ’ Insurance$125
โˆ’ Maintenance$713
โˆ’ Vacancy Loss$102
= Net Cash Flow-$4,080

Investment Summary

Down Payment
$171,000
Loan Amount
$684,000
Total Monthly Expenses
$6,118
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: June 2026