Skip to main content
Loading page
HI/Honolulu County/Fort Shafter

Fort Shafter, HI

CitySAFMR
Honolulu County
Found 1 ZIP
Loading Investment Score

City Median Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,780$1,850
1 BR$1,890$2,060
2 BR$2,460$2,400
3 BR$3,410$3,150
4 BR$4,110$3,750
5 BR$4,727Not available
6 BR$5,435Not available
7 BR$6,251Not available
8 BR$7,188Not available

Purchase Price Calculator

Maximum purchase price
$294,723

Cost breakdown

+Likely effective rent$2,400
HUD FMR$2,460
Market rentUsed$2,400
Est. payment standard (98%)$2,420
-Principal and interest-$1,490
Loan amount$235,778
Down payment$58,945
Rate6.50%
Term30 years
-Operating costs-$710
Property taxes-$295
Insurance-$175
Utilities$0
HOA$0
Management-$240
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$38,309(65.0% ROI)
Projected value
$317,384
Return breakdown
Property appreciation+$22,661
Loan principal paid down+$8,447
Rental cash flow+$7,200
5-year hold
+$65,793(111.6% ROI)
Projected value
$333,451
Return breakdown
Property appreciation+$38,729
Loan principal paid down+$15,064
Rental cash flow+$12,000
10-year hold
+$142,442(241.7% ROI)
Projected value
$377,270
Return breakdown
Property appreciation+$82,547
Loan principal paid down+$35,895
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Studio
0.94
1 BR
0.88
2 BR
1.02
3 BR
1.08
4 BR
1.10
0.701.001.30aligned range
Historical
FY 2023-2027
FMR
FY2027
Market rent
last ~365 days
Property value
--
Tax rate
--
Mortgage rate
--

Fort Shafter, HI fair market rent, FY 2027

For FY 2027, HUD's Small Area Fair Market Rent for a two-bedroom unit in Fort Shafter, HI is $2,460 a month. That is up 6.0% from $2,320 in FY 2026. Fort Shafter is in the Urban Honolulu, HI MSA, where HUD requires housing authorities to set voucher payment standards by ZIP code using Small Area FMRs. The median county two-bedroom FMR in Hawaii is $2,326, so Fort Shafter is 6% above it.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for Fort Shafter, HI
BedroomsFY 2027Change90–110% range
Studio$1,780+7.9%$1,602–$1,958
1BR$1,890+6.8%$1,701–$2,079
2BR$2,460+6.0%$2,214–$2,706
3BR$3,410+5.6%$3,069–$3,751
4BR$4,110+5.7%$3,699–$4,521

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for Fort Shafter, HI
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,780$1,890$2,460$3,410$4,110
FY 2026$1,650$1,770$2,320$3,230$3,890
FY 2025$1,620$1,760$2,300$3,220$3,860
FY 2024$1,670$1,830$2,390$3,370$4,060
FY 2023$1,570$1,720$2,250$3,200$3,830

Questions about Fort Shafter, HI rents

How much will Section 8 pay for a two-bedroom in Fort Shafter, HI?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With a two-bedroom FMR of $2,460, that basic range is $2,214 to $2,706 a month. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is Fort Shafter, HI in?

Fort Shafter, HI is in the Urban Honolulu, HI MSA. HUD requires Small Area FMRs in this area, so payment standards are set by ZIP code.

How much did fair market rent change in Fort Shafter, HI for FY 2027?

The two-bedroom FMR rose 6.0%, from $2,320 in FY 2026 to $2,460 in FY 2027. Since FY 2023 it has risen 9.3%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Small Area Fair Market Rents and area FMRs. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set