OFF_MARKETRisky Deal88 days on market

36 Lawelawe Cir

36 Lawelawe Cir, Hilo, HI 96720, Hilo, HI 96720
$500,000
Zestimate®:$477,700

Listing Price

Property image 1
36 Lawelawe Cir, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
88
Tax Assessed
$461k
Zestimate®
$478k
Market Rate
Lot Size
9,998 sqft
Rent Estimate
$2,616/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
2.4 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
4.78%
Total ROI
13.6%
Cash Flow
$-537/mo
DSCR
0.79
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
2026-05-21Listing removed$500,000$326
2026-03-07Price change$500,000$326
2025-12-22Listed for sale$525,000$342

Tax History

YearProperty TaxTax Assessment
2025$205.87$199,500
2024$200$193,700
2023$249.08$188,100
2022$283.52$182,600
2021$257.08$177,300
2020$200$172,100
2019$200$167,100
2018$200$162,200
2017$100$157,500
2016$100$152,900
2015$100$148,400
2014$100$144,100
2013$0$139,900
2012$0$135,800
2011$0$131,800
2010$0$128,000
2009$0$124,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
1,536
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: $500,000Rent Basis: Observed Comp Model ($2,616/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.23%

NOI: $21,130/yr

Cash-on-Cash Yield
-8.7%

On $115,000 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.7%

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)-$108/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$855/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,616/mo
Less: Operating Expenses-$855/mo
Net Operating Income (NOI)+$1,761/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-834/mo
$-10,003/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.