FOR_SALEExcellent Deal187 days on market

89A W Kawailani St #A

89A W Kawailani St #A, Hilo, HI 96720, Hilo, HI 96720
$281,000
Zestimate®:$273,700

Listing Price

Property image 1
89A W Kawailani St #A, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
187
Tax Assessed
$255k
Zestimate®
$274k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$2,723/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.

8

Waiakeawaena Elementary School

PK-5
0.1 mi away
6

Waiakea Intermediate School

6-8
0.9 mi away
9

Waiakea High School

9-12
1 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
9.77%
Total ROI
38.5%
Cash Flow
$867/mo
DSCR
1.61
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
2026-08-11Price change$281,000$181
2026-04-22Price change$290,030$186
2025-11-05Listed for sale$299,000$192
2025-10-23Contingent$299,000$192
2025-10-21Listed for sale$299,000$192
2025-10-04Listing removed$299,000$192
2025-09-30Price change$299,000$192
2025-09-14Listed for sale$150,000$96
2021-10-15Sold$210,000$135
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
1,556
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: $281,000Rent Basis: Observed Comp Model ($2,723/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.27%

NOI: $23,248/yr

Cash-on-Cash Yield
8.9%

On $64,630 invested

DSCR Ratio
1.33x

Prime loan qualification

5-Yr Leveraged ROI
+138.7%

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)-$59/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$272/mo
Property Management (8% of rent)-$218/mo
Total Pure Operating Expenses-$786/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,723/mo
Less: Operating Expenses-$786/mo
Net Operating Income (NOI)+$1,937/mo
Less: Debt Service (30yr @ 6.75%)-$1,458/mo
Net Cash Flow
$479/mo
$5,751/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.

89A W Kawailani St #A | Hilo, HI | Haven AI Analysis | Haven by ScoutHavens