FOR_SALERisky Deal105 days on market

111 Alawaena St

111 Alawaena St, Hilo, HI 96720, Hilo, HI 96720
$799,900
Zestimate®:$774,200

Listing Price

Property image 1
111 Alawaena St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
105
Tax Assessed
$722k
Zestimate®
$774k
Market Rate
Lot Size
3.01 acres
Rent Estimate
$3,072/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
4.9 mi away
6

Waiakea Intermediate School

6-8
4.9 mi away
9

Waiakea High School

9-12
5 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
3.50%
Total ROI
7.2%
Cash Flow
$-1,709/mo
DSCR
0.58
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
2026-06-10Price change$799,900$429
2026-04-03Price change$849,900$456
2025-12-05Listed for sale$899,000$482
2023-06-02Sold$450,000$241
2000-11-02Sold$148,000$79
1996-05-13Sold$225,000$121

Tax History

YearProperty TaxTax Assessment
2025$2,189.01$517,900
2024$2,099.16$502,800
2023$623$257,900
2022$616.85$250,400
2021$581.18$243,100
2020$541.06$236,000
2019$512.3$229,100
2018$0$222,400
2017$539.36$215,900
2016$358.53$209,600
2015$358.53$203,500
2014$358.53$197,600
2013$0$191,800
2012$0$186,200
2011$0$180,800
2010$0$175,500
2009$0$170,400
2008$0$165,400
2007$0$160,600
2004$0$147,000
2003$0$144,100
2002$492.17$111,400
1999$0$68,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,864
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: $799,900Rent Basis: Observed Comp Model ($3,072/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $23,567/yr

Cash-on-Cash Yield
-14.3%

On $183,977 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.9%

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)-$169/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$307/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,108/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,072/mo
Less: Operating Expenses-$1,108/mo
Net Operating Income (NOI)+$1,964/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,187/mo
$-26,240/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.