OFF_MARKETRisky Deal56 days on market

9 Hokulani St

9 Hokulani St, Hilo, HI 96720, Hilo, HI 96720
$535,000
Zestimate®:$523,500

Listing Price

Property image 1
9 Hokulani St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
56
Tax Assessed
$332k
Zestimate®
$524k
Market Rate
Lot Size
9,192 sqft
Rent Estimate
$2,352/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Kaumana Elementary School

PK-6
1.2 mi away
8

Hilo Intermediate School

7-8
2.3 mi away
6

Hilo High School

9-12
2.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.92%
Total ROI
9.3%
Cash Flow
$-955/mo
DSCR
0.65
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-15Sold$529,000$484
2026-05-13Contingent$529,000$484
2026-05-09Price change$529,000$484
2026-04-15Listed for sale$565,000$517
2026-03-30Listing removed$535,000$490
2026-03-16Price change$535,000$490
2026-01-25Listed for sale$559,000$512
2020-02-14Sold$325,000$298
2019-11-22Listed for sale$309,000$283
2016-03-17Sold$248,000$227

Tax History

YearProperty TaxTax Assessment
2025$3,333.33$300,300
2024$3,361.08$302,800
2023$3,219$290,000
2022$3,147.96$283,600
2021$2,696.19$242,900
2020$528.29$207,400
2019$498.77$201,400
2018$441.57$195,500
2017$75$189,800
2016$50$109,000
2015$50$105,800
2014$50$102,700
2013$0$99,700
2012$0$96,800
2011$0$94,000
2010$0$91,300
2009$0$88,600
2008$0$86,000
2007$0$83,500
2004$0$76,400
2003$0$74,900
2002$150.86$34,200
2000$150.86$0
1999$0$73,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,092
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $535,000Rent Basis: Observed Comp Model ($2,352/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $156/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $18,930/yr

Cash-on-Cash Yield
-11.7%

On $123,050 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.28% of basis)-$78/mo
Homeowner / Hazard Insurance-$156/mo
Vacancy Reserve (5% of rent)-$118/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$774/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,352/mo
Less: Operating Expenses-$774/mo
Net Operating Income (NOI)+$1,578/mo
Less: Debt Service (30yr @ 6.75%)-$2,776/mo
Net Cash Flow
$-1,198/mo
$-14,382/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.